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 10,070 -
Change - 71.29% -32.78% 0.97% -
Enterprise Value (EV) 8,662 16,269 9,974 10,070 10,070
Change - 87.83% -38.7% 0.97% 0%
P/E - 48.3x 310x 22.2x 12.8x
PBR - 7.74x 5.59x 4.59x 3.45x
PEG - - -3.5x 0x 0.2x
Capitalization / Revenue - 2.7x 1.86x 1.29x 1.04x
EV / Revenue - 0x 0x 1.29x 1.04x
EV / EBITDA - 0x 0x 10.3x 7.02x
EV / EBIT - 0x 0x 12.9x 8.28x
EV / FCF - -0x -0x -39.5x 34.1x
FCF Yield - -1.44% -1.65% -2.53% 2.93%
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 1,888.10 1,888.10
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.($)
13.02x0.99x5.29x3.58% 29.83B
13.54x0.98x5.51x4.07% 25.18B
14.31x1.23x5.32x4.02% 8.02B
8.33x1.13x5.37x3.37% 7.06B
9.81x1x5.72x3.02% 6.23B
8.69x - - 3.5% 5.73B
23.77x1.56x11.8x0.19% 5.46B
5.56x0.48x3.02x5.11% 5.43B
18.35x - - 3.05% 5.04B
Average 12.82x 1.05x 6.00x 3.32% 10.89B
Weighted average by Cap. 12.92x 1.03x 5.66x 3.55%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA