Valuation G R Infraprojects Limited

Stocks

Delayed NSE India S.E. Other stock markets 00:51:37 2026-07-29 EDT			5-day change	1st Jan Change
875.55 ^INR	+0.85%		-0.93%	-12.33%

07-24	G R Infraprojects Limited Appoints Ashwin Agarwal as a Whole-Time Director	CI
05-18	G R Infraprojects Ltd says unit executes concession agreement with National Highways Authority of India	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	148,306	97,134	126,489	100,895	77,017	84,007	-	-
Change	-	-34.5%	30.22%	-20.23%	-23.67%	9.08%	-	-
Enterprise Value (EV) ¹	154,493	105,469	129,766	97,036	72,731	86,972	81,026	84,007
Change	-	-31.73%	23.04%	-25.22%	-25.05%	19.58%	-6.84%	3.68%
P/E	19.5x	11.4x	6.4x	12.5x	7.73x	9.89x	8.91x	7.46x
PBR	3.4x	1.86x	1.76x	1.28x	0.87x	0.87x	0.79x	0.72x
PEG	-	1x	0x	-0.2x	0.3x	-0.7x	0.8x	0.4x
Capitalization / Revenue	1.87x	1.19x	1.62x	1.55x	1.01x	0.97x	0.86x	0.76x
EV / Revenue	1.95x	1.29x	1.67x	1.49x	0.95x	1x	0.83x	0.76x
EV / EBITDA	12.1x	8.03x	11.4x	10.7x	8.76x	8.92x	7.29x	6.58x
EV / EBIT	15.5x	9.88x	14.6x	14.7x	11.5x	11.6x	9.45x	8.29x
EV / FCF	123x	22.6x	17.8x	13.2x	-68.2x	11.1x	17.4x	18.7x
FCF Yield	0.82%	4.43%	5.62%	7.58%	-1.47%	8.99%	5.74%	5.35%
Dividend per Share ²	-	-	-	-	-	7.367	5.3	-
Rate of return	-	-	-	-	-	0.85%	0.61%	-
EPS ²	78.69	88.09	204.5	83.35	102.9	87.76	97.41	116.4
Distribution rate	-	-	-	-	-	8.39%	5.44%	-
Net sales ¹	79,192	81,476	77,880	65,156	76,202	86,874	97,608	110,974
EBITDA ¹	12,811	13,131	11,354	9,045	8,303	9,751	11,120	12,774
EBIT ¹	9,994	10,674	8,912	6,597	6,320	7,494	8,571	10,131
Net income ¹	7,608	8,518	19,774	8,066	9,961	8,473	9,430	11,094
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	795.95	868.20	868.20	868.20
Nbr of stocks (in thousands)	96,689	96,689	96,689	96,740	96,761	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	10x	1.01x	9.01x	0.84%	879M
STERLING INFRASTRUCTURE, INC.	36.48x	4.84x	21.67x	-	16.5B
CONSTRUCTION PARTNERS, INC.	37.72x	2.07x	13.55x	-.--%	6.03B
IRB INFRASTRUCTURE DEVELOPERS LIMITED	27.46x	4.82x	9.02x	0.74%	2.46B
SHANDONG HI-SPEED ROAD&BRIDGE GROUP CO., LTD.	3.51x	-	-	-	1.12B
I.CO.P. S.P.A. SOCIETÀ BENEFIT	18.91x	1.73x	9.69x	0.71%	1.07B
TOA CORPORATION	9.88x	-	-	4.19%	968M
Average	20.57x	2.90x	12.59x	1.3%	4.15B
Weighted average by Cap.	32.37x	3.97x	17.81x	0.65%