Company Valuation: Gayatri Rubbers and Chemicals Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025
Market Cap 1 206 1,366 2,639
Change - 563.23% 93.2%
Enterprise Value (EV) 1 186.1 1,367 2,666
Change - 634.75% 94.97%
P/E 20.2x 87.6x 92.7x
PBR 2.12x 12.1x 18.7x
PEG -0.2x 1.7x 1.1x
Capitalization / Revenue 0.93x 5.59x 8.27x
EV / Revenue 0.84x 5.6x 8.35x
EV / EBITDA 11.3x 49.5x 56.3x
EV / EBIT 13x 56.7x 62.6x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 1.78 2.718 4.96
Distribution rate - - -
Net sales 1 222.1 244.4 319.1
EBITDA 1 16.42 27.59 47.35
EBIT 1 14.28 24.13 42.57
Net income 1 9.129 15.6 28.48
Net Debt 1 -19.91 1.061 26.24
Reference price 2 35.90 238.10 460.00
Nbr of stocks (in thousands) 5,738 5,738 5,738
Announcement Date 8/17/23 8/7/24 9/5/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 31.65M
14.95x1.12x5.94x3.15% 33.14B
14.01x1.02x5.68x3.9% 27.07B
10.13x1.27x6.22x2.83% 7.79B
10.17x1.03x6x2.79% 6.36B
9.64x - - 3.16% 6.32B
16.67x - - 3.36% 4.54B
11.08x0.71x5.52x3.6% 4.15B
8.04x0.82x3.84x3.9% 3.52B
136.87x - - - 2.66B
Average 25.73x 0.99x 5.53x 3.34% 9.56B
Weighted average by Cap. 16.68x 1.06x 5.77x 3.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GRCL Stock
  4. Valuation Gayatri Rubbers and Chemicals Limited