GMR Power & Urban Infra Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: July 23, 2025, 12:45 am

Market Cap	8,257 Cr.
Current Price	116
High / Low	169/89.1
Stock P/E
Book Value	8.21
Dividend Yield	0.00 %
ROCE	13.2 %
ROE	%
Face Value	5.00
PEG Ratio	0.00

Quick Insight

GMR Power & Urban Infra Ltd, currently priced at ₹116 with a market capitalization of ₹8,257 crore, presents a compelling case for potential investors despite some missing data points. The company’s return on capital employed (ROCE) of 13.2% indicates efficient utilization of its capital, which is a positive sign in the capital-intensive power generation sector. However, the absence of key metrics such as net profit, promoter holdings, and borrowings leaves a gap in assessing overall financial health and risk. Investors should approach GMR Power cautiously, monitoring for forthcoming disclosures that could clarify its operational stability and growth prospects.

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for GMR Power & Urban Infra Ltd

Competitors of GMR Power & Urban Infra Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Muzali Arts Ltd	5.80 Cr.	0.98	/		2.03	0.00 %	8.46 %	8.74 %	1.00
IND Renewable Energy Ltd	21.8 Cr.	15.7	17.7/9.80		18.7	0.00 %	0.23 %	0.31 %	10.0
GMR Power & Urban Infra Ltd	8,257 Cr.	116	169/89.1		8.21	0.00 %	13.2 %	%	5.00
Gita Renewable Energy Ltd	49.3 Cr.	120	198/101		31.9	0.00 %	2.93 %	2.93 %	10.0
SJVN Ltd	38,689 Cr.	98.4	160/80.5	47.3	36.1	1.83 %	4.87 %	5.79 %	10.0
Industry Average	59,372.10 Cr	204.28		60.42	91.46	0.76%	9.06%	11.88%	8.08

All Competitor Stocks of GMR Power & Urban Infra Ltd

Quarterly Result

Metric	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Sales	1,211	1,069	1,581	1,447	1,423	1,124	627	1,103	1,634	1,612	1,384	1,611	1,737
Expenses	1,129	923	1,524	1,377	1,502	934	519	880	1,267	1,099	973	1,336	1,448
Operating Profit	82	146	57	71	-78	191	108	222	368	513	411	275	290
OPM %	7%	14%	4%	5%	-6%	17%	17%	20%	22%	32%	30%	17%	17%
Other Income	80	433	1,557	580	-46	-88	101	327	446	1,529	348	135	291
Interest	346	324	411	276	326	279	272	405	522	450	367	364	394
Depreciation	44	47	47	36	21	39	40	100	112	185	154	139	148
Profit before tax	-228	209	1,156	339	-471	-215	-103	45	180	1,407	239	-94	38
Tax %	20%	3%	7%	-0%	-0%	1%	19%	4%	5%	3%	-4%	16%	-28%
Net Profit	-272	202	1,069	339	-471	-218	-123	43	170	1,362	250	-108	49
EPS in Rs	-3.55	3.52	17.94	5.97	-7.84	-3.40	-1.74	0.75	2.69	20.30	3.57	-1.49	0.61

Last Updated: May 31, 2025, 5:53 am

Below is a detailed analysis of the quarterly data for GMR Power & Urban Infra Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Sales, as of Mar 2025, the value is 1,737.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,611.00 Cr. (Dec 2024) to 1,737.00 Cr., marking an increase of 126.00 Cr..
For Expenses, as of Mar 2025, the value is 1,448.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,336.00 Cr. (Dec 2024) to 1,448.00 Cr., marking an increase of 112.00 Cr..
For Operating Profit, as of Mar 2025, the value is 290.00 Cr.. The value appears strong and on an upward trend. It has increased from 275.00 Cr. (Dec 2024) to 290.00 Cr., marking an increase of 15.00 Cr..
For OPM %, as of Mar 2025, the value is 17.00%. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 17.00%.
For Other Income, as of Mar 2025, the value is 291.00 Cr.. The value appears strong and on an upward trend. It has increased from 135.00 Cr. (Dec 2024) to 291.00 Cr., marking an increase of 156.00 Cr..
For Interest, as of Mar 2025, the value is 394.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 364.00 Cr. (Dec 2024) to 394.00 Cr., marking an increase of 30.00 Cr..
For Depreciation, as of Mar 2025, the value is 148.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 139.00 Cr. (Dec 2024) to 148.00 Cr., marking an increase of 9.00 Cr..
For Profit before tax, as of Mar 2025, the value is 38.00 Cr.. The value appears strong and on an upward trend. It has increased from -94.00 Cr. (Dec 2024) to 38.00 Cr., marking an increase of 132.00 Cr..
For Tax %, as of Mar 2025, the value is -28.00%. The value appears to be improving (decreasing) as expected. It has decreased from 16.00% (Dec 2024) to -28.00%, marking a decrease of 44.00%.
For Net Profit, as of Mar 2025, the value is 49.00 Cr.. The value appears strong and on an upward trend. It has increased from -108.00 Cr. (Dec 2024) to 49.00 Cr., marking an increase of 157.00 Cr..
For EPS in Rs, as of Mar 2025, the value is 0.61. The value appears strong and on an upward trend. It has increased from -1.49 (Dec 2024) to 0.61, marking an increase of 2.10.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: July 19, 2025, 12:02 pm

Metric	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Sales	2,733	4,102	5,516	4,489	6,344
Expenses	2,689	3,606	5,089	3,583	4,810
Operating Profit	44	495	427	906	1,534
OPM %	2%	12%	8%	20%	24%
Other Income	-552	441	2,304	785	2,228
Interest	1,530	1,354	1,350	1,479	1,571
Depreciation	123	128	149	305	600
Profit before tax	-2,161	-546	1,232	-94	1,591
Tax %	1%	19%	8%	36%	2%
Net Profit	-2,185	-652	1,139	-127	1,552
EPS in Rs		-10.73	19.60	-1.71	19.83
Dividend Payout %	-0%	-0%	-0%	-0%	-0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	70.16%	274.69%	-111.15%	1322.05%
Change in YoY Net Profit Growth (%)	0.00%	204.53%	-385.84%	1433.20%

GMR Power & Urban Infra Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 4 years from 2021-2022 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	%
3 Years:	16%
TTM:	41%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	23%
TTM:	75%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	68%
1 Year:	15%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Last Updated: Unknown

Balance Sheet

Last Updated: July 25, 2025, 1:12 pm

Month	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	302	302	302	302	357
Reserves	-2,057	-2,466	-2,923	-3,219	229
Borrowings	11,653	10,413	8,216	13,876	10,259
Other Liabilities	5,515	5,824	6,208	8,508	6,141
Total Liabilities	15,413	14,073	11,803	19,467	16,987
Fixed Assets	3,146	3,013	2,912	10,938	8,171
CWIP	0	0	0	358	505
Investments	5,506	4,978	2,111	650	361
Other Assets	6,761	6,082	6,779	7,521	7,950
Total Assets	15,413	14,073	11,803	19,467	16,987

Below is a detailed analysis of the balance sheet data for GMR Power & Urban Infra Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Equity Capital, as of Mar 2025, the value is 357.00 Cr.. The value appears strong and on an upward trend. It has increased from 302.00 Cr. (Mar 2024) to 357.00 Cr., marking an increase of 55.00 Cr..
For Reserves, as of Mar 2025, the value is 229.00 Cr.. The value appears strong and on an upward trend. It has increased from -3,219.00 Cr. (Mar 2024) to 229.00 Cr., marking an increase of 3,448.00 Cr..
For Borrowings, as of Mar 2025, the value is 10,259.00 Cr.. The value appears to be improving (decreasing). However, Borrowings exceed Reserves, which may signal higher financial risk. It has decreased from 13,876.00 Cr. (Mar 2024) to 10,259.00 Cr., marking a decrease of 3,617.00 Cr..
For Other Liabilities, as of Mar 2025, the value is 6,141.00 Cr.. The value appears to be improving (decreasing). It has decreased from 8,508.00 Cr. (Mar 2024) to 6,141.00 Cr., marking a decrease of 2,367.00 Cr..
For Total Liabilities, as of Mar 2025, the value is 16,987.00 Cr.. The value appears to be improving (decreasing). It has decreased from 19,467.00 Cr. (Mar 2024) to 16,987.00 Cr., marking a decrease of 2,480.00 Cr..
For Fixed Assets, as of Mar 2025, the value is 8,171.00 Cr.. The value appears to be declining and may need further review. It has decreased from 10,938.00 Cr. (Mar 2024) to 8,171.00 Cr., marking a decrease of 2,767.00 Cr..
For CWIP, as of Mar 2025, the value is 505.00 Cr.. The value appears strong and on an upward trend. It has increased from 358.00 Cr. (Mar 2024) to 505.00 Cr., marking an increase of 147.00 Cr..
For Investments, as of Mar 2025, the value is 361.00 Cr.. The value appears to be declining and may need further review. It has decreased from 650.00 Cr. (Mar 2024) to 361.00 Cr., marking a decrease of 289.00 Cr..
For Other Assets, as of Mar 2025, the value is 7,950.00 Cr.. The value appears strong and on an upward trend. It has increased from 7,521.00 Cr. (Mar 2024) to 7,950.00 Cr., marking an increase of 429.00 Cr..
For Total Assets, as of Mar 2025, the value is 16,987.00 Cr.. The value appears to be declining and may need further review. It has decreased from 19,467.00 Cr. (Mar 2024) to 16,987.00 Cr., marking a decrease of 2,480.00 Cr..

However, the Borrowings (10,259.00 Cr.) are higher than the Reserves (229.00 Cr.), which may signal higher financial risk.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Month		Mar 2021	Mar 2022	Mar 2023
Cash from Operating Activity +	588	1,215	1,230	1,690	2,833
Cash from Investing Activity +	692	1,267	3,120	-902	-159
Cash from Financing Activity +	-1,603	-2,213	-3,840	-1,324	-2,417
Net Cash Flow	-322	269	510	-535	256

Free Cash Flow

Month	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	33.00	485.00	419.00	893.00	-9.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

No data available for the Financial Efficiency data table.

Financial Efficiency Indicators Chart

No valid data available for the Shareholding

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
Quant Infrastructure Fund	1,578,178	0.56	17.91	N/A	N/A	N/A
Groww Nifty Total Market Index Fund	4,437	0.02	0.05	N/A	N/A	N/A
Bandhan Nifty Total Market Index Fund	586	0.02	0.01	N/A	N/A	N/A

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	5.00	5.00	5.00	5.00	10.00
Basic EPS (Rs.)	20.72	-1.71	19.60	-10.73	-34.09
Diluted EPS (Rs.)	20.72	-1.71	19.60	-10.73	-34.09
Cash EPS (Rs.)	31.97	5.51	9.10	-12.75	0.00
Book Value[Excl.RevalReserv]/Share (Rs.)	8.21	-50.53	-46.54	-41.91	0.00
Book Value[Incl.RevalReserv]/Share (Rs.)	8.21	-50.53	-46.54	-41.91	0.00
Revenue From Operations / Share (Rs.)	88.75	74.37	91.53	67.96	0.00
PBDIT / Share (Rs.)	30.51	23.30	12.60	11.19	0.00
PBIT / Share (Rs.)	22.12	18.23	10.09	9.07	0.00
PBT / Share (Rs.)	26.72	1.28	8.13	-13.12	0.00
Net Profit / Share (Rs.)	23.58	0.45	6.59	-14.87	0.00
NP After MI And SOA / Share (Rs.)	19.83	-1.71	19.60	-10.73	0.00
PBDIT Margin (%)	34.37	31.32	13.76	16.46	24.11
PBIT Margin (%)	24.92	24.51	11.02	13.34	19.61
PBT Margin (%)	30.10	1.72	8.88	-19.31	-68.56
Net Profit Margin (%)	26.57	0.60	7.19	-21.88	-69.43
NP After MI And SOA Margin (%)	22.34	-2.29	21.40	-15.78	-75.28
Return on Networth / Equity (%)	241.52	0.00	-43.98	0.00	0.00
Return on Capital Employeed (%)	14.78	11.02	14.30	9.97	7.86
Return On Assets (%)	8.34	-0.52	10.02	-4.60	-13.35
Long Term Debt / Equity (X)	14.94	-3.91	-2.41	-3.02	-4.07
Total Debt / Equity (X)	17.44	-4.64	-3.05	-4.23	-5.66
Asset Turnover Ratio (%)	0.34	0.28	0.42	0.13	0.00
Current Ratio (X)	1.15	0.60	0.65	0.46	0.48
Quick Ratio (X)	1.08	0.58	0.64	0.45	0.47
Inventory Turnover Ratio (X)	0.97	0.82	8.58	7.88	0.00
Interest Coverage Ratio (X)	1.39	0.95	0.56	0.49	0.43
Interest Coverage Ratio (Post Tax) (X)	0.98	0.72	0.38	0.32	0.33
Enterprise Value (Cr.)	17553.39	15688.97	7943.92	11761.21	0.00
EV / Net Operating Revenue (X)	2.77	3.49	1.44	2.87	0.00
EV / EBITDA (X)	8.05	11.16	10.45	17.41	0.00
MarketCap / Net Operating Revenue (X)	1.29	0.57	0.17	0.47	0.00
Price / BV (X)	13.92	-0.86	-0.35	-0.79	0.00
Price / Net Operating Revenue (X)	1.29	0.57	0.17	0.47	0.00
EarningsYield	0.17	-0.03	1.22	-0.32	0.00

After reviewing the key financial ratios for GMR Power & Urban Infra Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 25, the value is 5.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 5.00.
For Basic EPS (Rs.), as of Mar 25, the value is 20.72. This value is within the healthy range. It has increased from -1.71 (Mar 24) to 20.72, marking an increase of 22.43.
For Diluted EPS (Rs.), as of Mar 25, the value is 20.72. This value is within the healthy range. It has increased from -1.71 (Mar 24) to 20.72, marking an increase of 22.43.
For Cash EPS (Rs.), as of Mar 25, the value is 31.97. This value is within the healthy range. It has increased from 5.51 (Mar 24) to 31.97, marking an increase of 26.46.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 8.21. It has increased from -50.53 (Mar 24) to 8.21, marking an increase of 58.74.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 8.21. It has increased from -50.53 (Mar 24) to 8.21, marking an increase of 58.74.
For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 88.75. It has increased from 74.37 (Mar 24) to 88.75, marking an increase of 14.38.
For PBDIT / Share (Rs.), as of Mar 25, the value is 30.51. This value is within the healthy range. It has increased from 23.30 (Mar 24) to 30.51, marking an increase of 7.21.
For PBIT / Share (Rs.), as of Mar 25, the value is 22.12. This value is within the healthy range. It has increased from 18.23 (Mar 24) to 22.12, marking an increase of 3.89.
For PBT / Share (Rs.), as of Mar 25, the value is 26.72. This value is within the healthy range. It has increased from 1.28 (Mar 24) to 26.72, marking an increase of 25.44.
For Net Profit / Share (Rs.), as of Mar 25, the value is 23.58. This value is within the healthy range. It has increased from 0.45 (Mar 24) to 23.58, marking an increase of 23.13.
For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 19.83. This value is within the healthy range. It has increased from -1.71 (Mar 24) to 19.83, marking an increase of 21.54.
For PBDIT Margin (%), as of Mar 25, the value is 34.37. This value is within the healthy range. It has increased from 31.32 (Mar 24) to 34.37, marking an increase of 3.05.
For PBIT Margin (%), as of Mar 25, the value is 24.92. This value exceeds the healthy maximum of 20. It has increased from 24.51 (Mar 24) to 24.92, marking an increase of 0.41.
For PBT Margin (%), as of Mar 25, the value is 30.10. This value is within the healthy range. It has increased from 1.72 (Mar 24) to 30.10, marking an increase of 28.38.
For Net Profit Margin (%), as of Mar 25, the value is 26.57. This value exceeds the healthy maximum of 10. It has increased from 0.60 (Mar 24) to 26.57, marking an increase of 25.97.
For NP After MI And SOA Margin (%), as of Mar 25, the value is 22.34. This value exceeds the healthy maximum of 20. It has increased from -2.29 (Mar 24) to 22.34, marking an increase of 24.63.
For Return on Networth / Equity (%), as of Mar 25, the value is 241.52. This value is within the healthy range. It has increased from 0.00 (Mar 24) to 241.52, marking an increase of 241.52.
For Return on Capital Employeed (%), as of Mar 25, the value is 14.78. This value is within the healthy range. It has increased from 11.02 (Mar 24) to 14.78, marking an increase of 3.76.
For Return On Assets (%), as of Mar 25, the value is 8.34. This value is within the healthy range. It has increased from -0.52 (Mar 24) to 8.34, marking an increase of 8.86.
For Long Term Debt / Equity (X), as of Mar 25, the value is 14.94. This value exceeds the healthy maximum of 1. It has increased from -3.91 (Mar 24) to 14.94, marking an increase of 18.85.
For Total Debt / Equity (X), as of Mar 25, the value is 17.44. This value exceeds the healthy maximum of 1. It has increased from -4.64 (Mar 24) to 17.44, marking an increase of 22.08.
For Asset Turnover Ratio (%), as of Mar 25, the value is 0.34. It has increased from 0.28 (Mar 24) to 0.34, marking an increase of 0.06.
For Current Ratio (X), as of Mar 25, the value is 1.15. This value is below the healthy minimum of 1.5. It has increased from 0.60 (Mar 24) to 1.15, marking an increase of 0.55.
For Quick Ratio (X), as of Mar 25, the value is 1.08. This value is within the healthy range. It has increased from 0.58 (Mar 24) to 1.08, marking an increase of 0.50.
For Inventory Turnover Ratio (X), as of Mar 25, the value is 0.97. This value is below the healthy minimum of 4. It has increased from 0.82 (Mar 24) to 0.97, marking an increase of 0.15.
For Interest Coverage Ratio (X), as of Mar 25, the value is 1.39. This value is below the healthy minimum of 3. It has increased from 0.95 (Mar 24) to 1.39, marking an increase of 0.44.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 0.98. This value is below the healthy minimum of 3. It has increased from 0.72 (Mar 24) to 0.98, marking an increase of 0.26.
For Enterprise Value (Cr.), as of Mar 25, the value is 17,553.39. It has increased from 15,688.97 (Mar 24) to 17,553.39, marking an increase of 1,864.42.
For EV / Net Operating Revenue (X), as of Mar 25, the value is 2.77. This value is within the healthy range. It has decreased from 3.49 (Mar 24) to 2.77, marking a decrease of 0.72.
For EV / EBITDA (X), as of Mar 25, the value is 8.05. This value is within the healthy range. It has decreased from 11.16 (Mar 24) to 8.05, marking a decrease of 3.11.
For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 1.29. This value is within the healthy range. It has increased from 0.57 (Mar 24) to 1.29, marking an increase of 0.72.
For Price / BV (X), as of Mar 25, the value is 13.92. This value exceeds the healthy maximum of 3. It has increased from -0.86 (Mar 24) to 13.92, marking an increase of 14.78.
For Price / Net Operating Revenue (X), as of Mar 25, the value is 1.29. This value is within the healthy range. It has increased from 0.57 (Mar 24) to 1.29, marking an increase of 0.72.
For EarningsYield, as of Mar 25, the value is 0.17. This value is below the healthy minimum of 5. It has increased from -0.03 (Mar 24) to 0.17, marking an increase of 0.20.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of GMR Power & Urban Infra Ltd as of July 27, 2025 is: 15.07

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of July 27, 2025, GMR Power & Urban Infra Ltd is Overvalued by 87.01% compared to the current share price 116.00

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Intrinsic Value of GMR Power & Urban Infra Ltd as of July 27, 2025 is: 35.72

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of July 27, 2025, GMR Power & Urban Infra Ltd is Overvalued by 69.21% compared to the current share price 116.00

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Last 5 Year EPS CAGR: 137.02%

*Investments are subject to market risks

Strength and Weakness

Unable to fetch valid data for stock valuation.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in GMR Power & Urban Infra Ltd:
1. Net Profit Margin: 26.57%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 14.78% (Industry Average ROCE: 9.06%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 241.52% (Industry Average ROE: 11.88%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 0.98
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 1.08
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 0 (Industry average Stock P/E: 60.42)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 17.44
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

GMR Power and Urban Infra Ltd. is a Public Limited Listed company incorporated on 17/05/2019 and has its registered office in the State of Haryana, India. Company's Corporate Identification Number(CIN) is L45400HR2019PLC125712 and registration number is 125712. Currently Company is involved in the business activities of Electric power generation, transmission and distribution. Company's Total Operating Revenue is Rs. 480.89 Cr. and Equity Capital is Rs. 357.42 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Power - Generation/Distribution	Unit No. 12, 18th Floor, Tower A, Building No. 5, Gurugram Haryana 122002	GPUIL.CS@gmrgroup.in www.gmrpui.com

Management
Name	Position Held
Mr. G M Rao	Chairman
Mr. Srinivas Bommidala	Managing Director
Mr. B V N Rao	Group Director
Mr. Grandhi Kiran Kumar	Group Director
Mr. G Subba Rao	Executive Director
Mr. Madhva Terdal	Executive Director
Mr. Suresh Narang	Independent Director
Mr. Satyanarayana Beela	Independent Director
Mr. Emandi Sankara Rao	Independent Director
Ms. Suman Naresh Sabnani	Independent Director
Dr. Fareed Ahmed	Independent Director
Mr. Shantanu Ghosh	Independent Director
Mrs. Vissa Siva Kameswari	Independent Director

FAQ

What is the intrinsic value of GMR Power & Urban Infra Ltd?

GMR Power & Urban Infra Ltd's intrinsic value (as of 26 July 2025) is 15.07 87.01% lower the current market price of 116.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 8,257 Cr. market cap, FY2025-2026 high/low of 169/89.1, reserves of 229 Cr, and liabilities of 16,987 Cr.

What is the Market Cap of GMR Power & Urban Infra Ltd?

The Market Cap of GMR Power & Urban Infra Ltd is 8,257 Cr..

What is the current Stock Price of GMR Power & Urban Infra Ltd as on 26 July 2025?

The current stock price of GMR Power & Urban Infra Ltd as on 26 July 2025 is 116.

What is the High / Low of GMR Power & Urban Infra Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of GMR Power & Urban Infra Ltd stocks is ₹169/89.1.

What is the Stock P/E of GMR Power & Urban Infra Ltd?

The Stock P/E of GMR Power & Urban Infra Ltd is .

What is the Book Value of GMR Power & Urban Infra Ltd?

The Book Value of GMR Power & Urban Infra Ltd is 8.21.

What is the Dividend Yield of GMR Power & Urban Infra Ltd?

The Dividend Yield of GMR Power & Urban Infra Ltd is 0.00 %.

What is the ROCE of GMR Power & Urban Infra Ltd?

The ROCE of GMR Power & Urban Infra Ltd is 13.2 %.

What is the ROE of GMR Power & Urban Infra Ltd?

The ROE of GMR Power & Urban Infra Ltd is %.

What is the Face Value of GMR Power & Urban Infra Ltd?

The Face Value of GMR Power & Urban Infra Ltd is 5.00.