Valuation G R Infraprojects Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:08 2026-06-17 EDT			5-day change	1st Jan Change
882.80 ^INR	+0.51%		+2.70%	-11.61%

05-18	G R Infraprojects Ltd says unit executes concession agreement with National Highways Authority of India	RE
05-12	G R Infraprojects Limited, Q4 2026 Earnings Call, May 12, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	148,306	97,134	126,489	100,895	85,420	-	-
Change	-	-34.5%	30.22%	-20.23%	-15.34%	-	-
Enterprise Value (EV) ¹	154,493	105,469	129,766	97,036	72,731	88,385	82,438
Change	-	-31.73%	23.04%	-25.22%	-25.05%	4.99%	-6.73%
P/E	19.5x	11.4x	6.4x	12.5x	7.73x	9.99x	8.97x
PBR	3.4x	1.86x	1.76x	1.28x	0.87x	0.88x	0.8x
PEG	-	1x	0x	-0.2x	0.3x	1.76x	0.8x
Capitalization / Revenue	1.87x	1.19x	1.62x	1.55x	1.01x	0.98x	0.87x
EV / Revenue	1.95x	1.29x	1.67x	1.49x	0.95x	1.02x	0.84x
EV / EBITDA	12.1x	8.03x	11.4x	10.7x	8.76x	9.04x	7.37x
EV / EBIT	15.5x	9.88x	14.6x	14.7x	11.5x	11.8x	9.53x
EV / FCF	123x	22.6x	17.8x	13.2x	-68.2x	11.3x	17.7x
FCF Yield	0.82%	4.43%	5.62%	7.58%	-1.47%	8.85%	5.64%
Dividend per Share ²	-	-	-	-	4.3	7.367	5.3
Rate of return	-	-	-	-	0.49%	0.83%	0.6%
EPS ²	78.69	88.09	204.5	83.35	102.9	88.33	98.47
Distribution rate	-	-	-	-	5.14%	8.34%	5.38%
Net sales ¹	79,192	81,476	77,880	65,156	76,202	86,760	98,551
EBITDA ¹	12,811	13,131	11,354	9,045	8,303	9,772	11,187
EBIT ¹	9,994	10,674	8,912	6,597	6,320	7,486	8,647
Net income ¹	7,608	8,518	19,774	8,066	9,961	8,539	9,531
Net Debt ¹	6,187	8,336	3,278	-3,859	-4,286	2,965	-2,982
Reference price ²	1,533.85	1,004.60	1,308.20	1,042.95	882.80	882.80	882.80
Nbr of stocks (in thousands)	96,689	96,689	96,689	96,740	96,761	-	-
Announcement Date	5/27/22	5/18/23	5/29/24	5/15/25	5/11/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
G R INFRAPROJECTS LIMITED	10.51x	1.09x	9.84x	0.49%	899M
STERLING INFRASTRUCTURE, INC.	49.31x	6.55x	29.27x	-	26.32B
SHIMIZU CORPORATION	14.74x	1.03x	14.23x	2.56%	11.15B
CONSTRUCTION PARTNERS, INC.	42.44x	2.33x	15.15x	-.--%	6.9B
IRB INFRASTRUCTURE DEVELOPERS LIMITED	29.81x	5.08x	9.51x	0.68%	2.72B
SHANDONG HI-SPEED ROAD&BRIDGE GROUP CO., LTD.	3.56x	-	-	-	1.15B
I.CO.P. S.P.A. SOCIETÀ BENEFIT	18.95x	1.74x	9.88x	0.61%	1.1B
TOA CORPORATION	10.64x	-	-	3.7%	1.09B
Average	22.49x	2.97x	14.65x	1.34%	6.42B
Weighted average by Cap.	36.66x	4.41x	21.98x	1.49%