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 9,227 -
Change - 71.29% -32.78% -7.49% -
Enterprise Value (EV) 8,662 16,269 9,974 9,227 9,227
Change - 87.83% -38.7% -7.49% 0%
P/E - 48.3x 310x 20.4x 11.8x
PBR - 7.74x 5.59x 4.2x 3.16x
PEG - - -3.5x 0x 0.2x
Capitalization / Revenue - 2.7x 1.86x 1.18x 0.95x
EV / Revenue - 0x 0x 1.18x 0.95x
EV / EBITDA - 0x 0x 9.46x 6.43x
EV / EBIT - 0x 0x 11.8x 7.59x
EV / FCF - -0x -0x -36.2x 31.3x
FCF Yield - -1.44% -1.65% -2.76% 3.2%
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 1,730.00 1,730.00
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.($)
20.52x - - - 97.92M
13.82x1.05x5.64x3.33% 31.63B
13.48x0.95x5.33x4.17% 24B
14.6x1.23x5.36x3.98% 8.03B
8.06x1.07x5.13x3.59% 6.48B
8.51x0.88x5.01x3.48% 5.43B
23.55x1.49x11.5x0.2% 5.27B
5.31x0.46x2.96x5.26% 5.22B
8.5x - - 3.05% 4.91B
15.22x - - 3.17% 4.89B
Average 13.16x 1.02x 5.85x 3.36% 9.6B
Weighted average by Cap. 12.99x 1.02x 5.65x 3.53%

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