Valuation G R Infraprojects Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 15:05:08 03/07/2026 +04			5-day change	1st Jan Change
912.95 ^INR	-1.79%		-3.17%	-8.59%

05-18	G R Infraprojects Ltd says unit executes concession agreement with National Highways Authority of India	RE
05-12	G R Infraprojects Limited, Q4 2026 Earnings Call, May 12, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	148,306	97,134	126,489	100,895	77,017	88,338	-	-
Change	-	-34.5%	30.22%	-20.23%	-23.67%	14.7%	-	-
Enterprise Value (EV) ¹	154,493	105,469	129,766	97,036	72,731	91,302	85,356	88,338
Change	-	-31.73%	23.04%	-25.22%	-25.05%	25.54%	-6.51%	3.49%
P/E	19.5x	11.4x	6.4x	12.5x	7.73x	10.3x	9.27x	7.84x
PBR	3.4x	1.86x	1.76x	1.28x	0.87x	0.91x	0.83x	0.76x
PEG	-	1x	0x	-0.2x	0.3x	-0.7x	0.8x	0.4x
Capitalization / Revenue	1.87x	1.19x	1.62x	1.55x	1.01x	1.02x	0.9x	0.8x
EV / Revenue	1.95x	1.29x	1.67x	1.49x	0.95x	1.05x	0.87x	0.8x
EV / EBITDA	12.1x	8.03x	11.4x	10.7x	8.76x	9.34x	7.63x	6.92x
EV / EBIT	15.5x	9.88x	14.6x	14.7x	11.5x	12.2x	9.87x	8.72x
EV / FCF	123x	22.6x	17.8x	13.2x	-68.2x	11.7x	18.3x	19.6x
FCF Yield	0.82%	4.43%	5.62%	7.58%	-1.47%	8.56%	5.45%	5.09%
Dividend per Share ²	-	-	-	-	-	7.367	5.3	-
Rate of return	-	-	-	-	-	0.81%	0.58%	-
EPS ²	78.69	88.09	204.5	83.35	102.9	88.33	98.47	116.4
Distribution rate	-	-	-	-	-	8.34%	5.38%	-
Net sales ¹	79,192	81,476	77,880	65,156	76,202	86,760	98,551	110,974
EBITDA ¹	12,811	13,131	11,354	9,045	8,303	9,772	11,187	12,774
EBIT ¹	9,994	10,674	8,912	6,597	6,320	7,486	8,647	10,131
Net income ¹	7,608	8,518	19,774	8,066	9,961	8,539	9,531	11,094
Net Debt ¹	6,187	8,336	3,278	-3,859	-4,286	2,965	-2,982	-
Reference price ²	1,533.85	1,004.60	1,308.20	1,042.95	795.95	912.95	912.95	912.95
Nbr of stocks (in thousands)	96,689	96,689	96,689	96,740	96,761	96,761	-	-
Announcement Date	27/05/22	18/05/23	29/05/24	15/05/25	11/05/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
G R INFRAPROJECTS LIMITED	10.34x	1.05x	9.34x	0.81%	928M
STERLING INFRASTRUCTURE, INC.	40.28x	5.33x	23.83x	-	21.5B
CONSTRUCTION PARTNERS, INC.	37.8x	2.11x	13.72x	-.--%	6.1B
IRB INFRASTRUCTURE DEVELOPERS LIMITED	29.81x	5.08x	9.51x	0.68%	2.7B
SHANDONG HI-SPEED ROAD&BRIDGE GROUP CO., LTD.	3.49x	-	-	-	1.13B
I.CO.P. S.P.A. SOCIETÀ BENEFIT	20.9x	1.76x	10x	0.6%	1.1B
TOA CORPORATION	9.86x	-	-	4.2%	999M
Average	21.78x	3.07x	13.28x	1.26%	4.92B
Weighted average by Cap.	35.51x	4.46x	19.84x	0.63%