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 10,811 -
Change - 71.29% -32.78% 8.4% -
Enterprise Value (EV) 8,662 16,269 9,974 10,811 10,811
Change - 87.83% -38.7% 8.4% 0%
P/E - 48.3x 310x 23.8x 13.8x
PBR - 7.74x 5.59x 4.93x 3.71x
PEG - - -3.5x 0x 0.2x
Capitalization / Revenue - 2.7x 1.86x 1.38x 1.11x
EV / Revenue - 0x 0x 1.38x 1.11x
EV / EBITDA - 0x 0x 11.1x 7.53x
EV / EBIT - 0x 0x 13.9x 8.89x
EV / FCF - -0x -0x -42.4x 36.6x
FCF Yield - -1.44% -1.65% -2.36% 2.73%
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 2,027.05 2,027.05
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.($)
23.87x - - - 114M
Average 23.87x 114M
Weighted average by Cap. 23.87x

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA