Company Valuation: GRP Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 8,662 14,837 9,974 9,694 -
Change - 71.29% -32.78% -2.8% -
Enterprise Value (EV) 8,662 16,269 9,974 9,694 9,694
Change - 87.83% -38.7% -2.8% 0%
P/E - 48.3x 310x 21.4x 12.3x
PBR - 7.74x 5.59x 4.42x 3.32x
PEG - - -3.5x 0x 0.2x
Capitalization / Revenue - 2.7x 1.86x 1.24x 1x
EV / Revenue - 0x 0x 1.24x 1x
EV / EBITDA - 0x 0x 9.94x 6.76x
EV / EBIT - 0x 0x 12.4x 7.97x
EV / FCF - -0x -0x -38x 32.9x
FCF Yield - -1.44% -1.65% -2.63% 3.04%
Dividend per Share 2 - 14.5 - - -
Rate of return - 0.52% - - -
EPS 2 - 57.57 6.04 85 147.2
Distribution rate - 25.2% - - -
Net sales 1 - 5,505 5,353 7,814 9,722
EBITDA 1 - 680.7 402.3 975 1,435
EBIT 1 - 520.5 215.8 779 1,216
Net income 1 226.4 307 32.2 450 780
Net Debt - 1,432 - - -
Reference price 2 1,624.05 2,781.90 1,870.05 1,817.65 1,817.65
Nbr of stocks (in thousands) 5,333 5,333 5,333 5,333 -
Announcement Date 5/17/24 5/9/25 5/15/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.38x - - - 102M
13.74x1.05x5.61x3.35% 31.5B
13.52x0.95x5.34x4.16% 24.12B
14.39x1.22x5.3x4.04% 7.93B
7.8x1.04x5.02x3.71% 6.29B
8.64x0.89x5.08x3.43% 5.52B
23.3x1.47x11.38x0.2% 5.22B
5.31x0.46x2.96x5.26% 5.19B
8.45x - - 3.07% 4.88B
15.07x - - 3.2% 4.84B
Average 13.16x 1.01x 5.81x 3.38% 9.56B
Weighted average by Cap. 12.92x 1.02x 5.62x 3.55%

Y-o-Y evolution of P/E

Valuation ratios - P/E - GRP Limited

Historical PBR trend

Valuation ratios - PBR - GRP Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - GRP Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - GRP Limited