Valuation Gayatri Projects Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. 15:05:08 18/09/2026 +04			5-day change	1st Jan Change
24.72 ^INR	+4.66%		-5.03%	+114.40%

09-09	Cube Highways And Infrastructure V Pte. Ltd. acquired remaining 51% stake in HKR Roadways Limited from Kotak Special Situations Fund, a fund managed by Kotak Alternate Asset Managers Limited and Gayatri Projects Limited for INR 16.5 billion.	CI
08-12	Gayatri Projects Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	5,326	4,343	1,007	1,541	1,194	2,623
Change	-	-18.45%	-76.81%	52.97%	-22.48%	119.59%
Enterprise Value (EV) ¹	25,721	31,573	38,654	37,915	35,012	5,509
Change	-	22.75%	22.42%	-1.91%	-7.66%	-84.26%
P/E	12.4x	-0.45x	-0.07x	3.72x	0.96x	0.13x
PBR	0.56x	-89.1x	-0.06x	-0.1x	-0.08x	0.43x
PEG	-	0x	-0x	-0x	0x	0x
Capitalization / Revenue	0.14x	0.14x	0.1x	0.22x	0.18x	0.31x
EV / Revenue	0.66x	1.02x	3.65x	5.29x	5.31x	0.65x
EV / EBITDA	5.99x	-7.92x	-5.87x	45.7x	16.5x	195x
EV / EBIT	7.16x	-6.83x	-5.42x	112x	20.8x	-20.7x
EV / FCF	8.37x	173x	-94.7x	-195x	15.3x	20x
FCF Yield	12%	0.58%	-1.06%	-0.51%	6.54%	5%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	2.3	-51.19	-80.35	2.21	6.618	109.1
Distribution rate	-	-	-	-	-	-
Net sales ¹	39,066	31,057	10,595	7,161	6,592	8,469
EBITDA ¹	4,295	-3,988	-6,585	830.3	2,117	28.3
EBIT ¹	3,594	-4,625	-7,137	338.6	1,687	-266.4
Net income ¹	431	-9,582	-15,041	414.6	1,239	20,421
Net Debt ¹	20,396	27,230	37,646	36,375	33,818	2,887
Reference price ²	28.45	23.20	5.38	8.23	6.38	14.01
Nbr of stocks (in thousands)	187,199	187,199	187,199	187,199	187,199	187,199
Announcement Date	02/09/21	05/09/22	24/11/25	05/02/26	11/02/26	05/09/26

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.($)
QUANTA SERVICES, INC.	55.04x	2.54x	24.23x	0.07%	95.73B
VINCI	12.19x	1.05x	5.73x	4.79%	70.41B
COMFORT SYSTEMS USA, INC.	34x	4.27x	23.21x	0.2%	58.02B
LARSEN & TOUBRO LIMITED	25.94x	2x	19.66x	1.18%	55.34B
FERROVIAL N.V.	50.17x	3.99x	25.34x	1.89%	39.47B
HOCHTIEF AG	27.1x	0.68x	11.21x	2.28%	34.12B
EMCOR GROUP, INC.	22.9x	1.56x	14.41x	0.2%	33.09B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.74x	0.43x	6.87x	2.76%	29.68B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.94x	0.31x	5.78x	5.95%	26.39B
Average	28.22x	1.87x	15.16x	2.15%	49.14B
Weighted average by Cap.	31.60x	2.10x	16.67x	1.85%