G M Polyplast Ltd: Intrinsic Value & Share Price Analysis

Q: What is the intrinsic value of G M Polyplast Ltd and is it undervalued?

As of 23 June 2026, G M Polyplast Ltd's intrinsic value is 67.83, which is 8.46% lower than the current market price of 74.10, suggesting the stock is overvalued. Calculated using the PE ratio method factoring in ROE (19.1 %), book value (35.3), dividend yield (0.00 %), and 5-year EPS CAGR.

Q: What is the current share price and 52-week range of G M Polyplast Ltd?

G M Polyplast Ltd is trading at 74.10 as of 23 June 2026, with a FY2026-2027 high of 98.0 and low of 55.0. The stock is currently in the middle of its 52-week range. Market cap stands at 99.7 Cr..

Q: Is G M Polyplast Ltd financially healthy?

Key indicators: ROCE of 25.5 % indicates efficient capital utilization. Dividend yield is 0.00 %.

Q: Is G M Polyplast Ltd profitable and how is the profit trend?

G M Polyplast Ltd reported a net profit of 7 Cr in Mar 2025 on revenue of 96 Cr. Compared to 4 Cr in Mar 2022, the net profit shows an improving trend.

Fair Value

₹66.57Overvalued by 10.16%vs CMP ₹74.10

P/E (12.1) × ROE (19.1%) × BV (₹35.30) × DY (2.00%)

₹67.83Fairly Valued by 8.46%vs CMP ₹74.10

MoS: -9.2% (Negative)Confidence: 50/100 (Moderate)Models: 2 Under, 3 Fair, 5 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹74.50	20%	Fair (+0.5%)
Graham Number	Earnings	₹65.73	15%	Over (-11.3%)
Earnings Power	Earnings	₹40.55	12%	Over (-45.3%)
DCF	Cash Flow	₹96.07	12%	Under (+29.6%)
Net Asset Value	Assets	₹34.93	7%	Over (-52.9%)
EV/EBITDA	Enterprise	₹75.57	8%	Fair (+2%)
Dividend Discount	Dividends	₹55.00	7%	Over (-25.8%)
Earnings Yield	Earnings	₹54.40	7%	Over (-26.6%)
ROCE Capital	Returns	₹90.95	8%	Under (+22.7%)
Revenue Multiple	Revenue	₹71.47	5%	Fair (-3.5%)
Consensus (10 models)		₹67.83	100%	Fairly Valued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 11.9%

*Investments are subject to market risks

Analyst Summary

G M Polyplast Ltd operates in the Plastics - Sheets/Films segment, NSE: GMPL | BSE: 543239, current market price is ₹74.10, market cap is 99.7 Cr.. At a glance, stock P/E is 12.1, ROE is 19.1 %, ROCE is 25.5 %, book value is 35.3, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹67.83, around 8.5% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹96 Cr versus the prior period change of 4.5%, while latest net profit is about ₹7 Cr with a prior-period change of 4.9%. The 52-week range shown on this page is 98.0/55.0, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisG M Polyplast Ltd. is a Public Limited Listed company incorporated on 27/11/2003 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L25…

This summary is generated from the stock page data available for G M Polyplast Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

G M Polyplast Ltd scores 74/100 (Strong)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health92/100 · Strong

ROCE 25.5% ExcellentROE 19.1% ExcellentD/E 0.10 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent

Smart Money50/100 · Moderate

FII holding stable No changePromoter holding at 73.5% Stable

Earnings Quality65/100 · Strong

OPM expanding (9% → 12%) Improving

Quarterly Momentum58/100 · Moderate

Revenue (4Q): +12% YoY GrowingProfit (4Q): +1% YoY PositiveOPM: 12.5% (down 4.0% YoY) Margin pressure

Industry Rank90/100 · Strong

P/E 12.1 vs industry 22.8 Cheaper than peersROCE 25.5% vs industry 15.9% Above peersROE 19.1% vs industry 13.1% Above peers3Y sales CAGR: 9% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily.

Share Price and Basic Stock Data

Last Updated: June 12, 2026, 8:34 am

Market Cap	99.7 Cr.
Current Price	74.1
Intrinsic Value	₹67.83
High / Low	98.0/55.0
Stock P/E	12.1
Book Value	35.3
Dividend Yield	0.00 %
ROCE	25.5 %
ROE	19.1 %
Face Value	10.0
PEG Ratio	1.02

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for G M Polyplast Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
G M Polyplast Ltd	99.7 Cr.	74.1	98.0/55.0	12.1	35.3	0.00 %	25.5 %	19.1 %	10.0
Jai Corp Ltd	1,899 Cr.	108	178/88.0	11.1	85.0	0.46 %	13.3 %	12.8 %	1.00
Bansal Roofing Products Ltd	159 Cr.	121	135/98.1	15.1	32.0	0.83 %	34.4 %	28.0 %	10.0
Duropack Ltd	29.5 Cr.	56.0	105/40.0	16.0	42.4	0.00 %	12.1 %	8.66 %	10.0
Hindustan Adhesives Ltd	152 Cr.	296	378/248	7.89	200	0.00 %	17.2 %	18.0 %	10.0
Industry Average	517.50 Cr	101.53		22.81	72.73	0.31%	15.93%	13.10%	7.70

All Competitor Stocks of G M Polyplast Ltd

Quarterly Result

Metric	Mar 2020	Sep 2020	Mar 2021	Sep 2021	Mar 2022	Sep 2022	Mar 2023	Sep 2023	Mar 2024	Sep 2024	Mar 2025	Sep 2025
Sales	28.57	18.93	33.21	29.98	43.88	43.46	38.80	43.34	48.68	42.86	53.29	44.57
Expenses	26.38	16.68	29.92	27.83	39.99	39.52	34.82	36.17	44.50	37.20	47.24	39.00
Operating Profit	2.19	2.25	3.29	2.15	3.89	3.94	3.98	7.17	4.18	5.66	6.05	5.57
OPM %	7.67%	11.89%	9.91%	7.17%	8.87%	9.07%	10.26%	16.54%	8.59%	13.21%	11.35%	12.50%
Other Income	0.18	0.14	0.08	0.70	0.17	0.03	0.06	0.15	0.02	0.06	0.02	0.04
Interest	0.11	0.19	0.23	0.27	0.19	0.12	0.19	0.18	0.19	0.21	0.32	0.16
Depreciation	0.39	0.29	0.29	0.34	0.63	0.58	0.64	0.57	0.72	0.59	0.67	0.54
Profit before tax	1.87	1.91	2.85	2.24	3.24	3.27	3.21	6.57	3.29	4.92	5.08	4.91
Tax %	25.13%	25.13%	27.02%	21.43%	14.81%	22.32%	25.86%	22.53%	39.51%	26.42%	24.61%	28.72%
Net Profit	1.40	1.43	2.08	1.76	2.76	2.53	2.39	5.09	2.00	3.62	3.82	3.50
EPS in Rs	20.00	1.28	1.54	1.30	2.04	1.87	1.78	3.78	1.49	2.69	2.84	2.60

Last Updated: December 26, 2025, 10:06 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 3:42 am

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	33.71	46.19	46.58	44.71	55.47	68.12	63.15	52.14	73.87	82.26	92.02	96.16	97.86
Expenses	32.29	43.87	44.42	43.16	53.47	65.48	59.41	46.51	67.84	74.34	80.68	84.46	86.24
Operating Profit	1.42	2.32	2.16	1.55	2.00	2.64	3.74	5.63	6.03	7.92	11.34	11.70	11.62
OPM %	4.21%	5.02%	4.64%	3.47%	3.61%	3.88%	5.92%	10.80%	8.16%	9.63%	12.32%	12.17%	11.87%
Other Income	-0.03	0.03	0.02	0.12	0.05	0.23	0.20	0.13	0.88	0.09	0.18	0.08	0.06
Interest	0.35	0.91	0.74	0.40	0.31	0.37	0.23	0.42	0.46	0.31	0.37	0.53	0.48
Depreciation	0.36	0.49	0.51	0.44	0.46	0.59	0.78	0.58	0.96	1.22	1.29	1.26	1.21
Profit before tax	0.68	0.95	0.93	0.83	1.28	1.91	2.93	4.76	5.49	6.48	9.86	9.99	9.99
Tax %	36.76%	33.68%	46.24%	43.37%	28.12%	27.75%	21.50%	26.26%	23.50%	24.07%	28.19%	25.53%
Net Profit	0.44	0.62	0.50	0.47	0.92	1.38	2.29	3.51	4.19	4.92	7.09	7.44	7.32
EPS in Rs	44.00	62.00	50.00	47.00	92.00	138.00	32.71	2.60	3.10	3.66	5.27	5.53	5.44
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	5.47%	4.58%	0.00%	0.00%	0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	40.91%	-19.35%	-6.00%	95.74%	50.00%	65.94%	53.28%	19.37%	17.42%	44.11%	4.94%
Change in YoY Net Profit Growth (%)	0.00%	-60.26%	13.35%	101.74%	-45.74%	15.94%	-12.67%	-33.90%	-1.95%	26.68%	-39.17%

G M Polyplast Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	8%
5 Years:	9%
3 Years:	9%
TTM:	5%

Compounded Profit Growth
10 Years:	28%
5 Years:	26%
3 Years:	21%
TTM:	5%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	23%
1 Year:	-57%

Return on Equity
10 Years:	24%
5 Years:	23%
3 Years:	22%
Last Year:	21%

Last Updated: September 5, 2025, 3:30 pm

Balance Sheet

Last Updated: June 4, 2026, 3:30 am

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	0.10	0.10	0.10	0.10	0.10	0.10	2	2	13	13	13	13
Reserves	2	3	3	4	6	8	14	18	12	18	26	34
Borrowings	4	3	2	4	3	3	2	1	2	1	1	2
Other Liabilities	12	13	16	17	17	15	9	18	10	8	9	10
Total Liabilities	18	19	21	25	25	25	28	39	37	41	49	59
Fixed Assets	3	2	2	2	3	3	3	6	5	6	6	9
CWIP	0	0	0	0	0	0	0	0	0	0	0	0
Investments	0	0	0	1	1	0	0	0	0	0	0	0
Other Assets	15	16	19	22	22	22	25	33	31	35	43	50
Total Assets	18	19	21	25	25	25	28	39	37	41	49	59

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	4	2	1	2	3	-4	5	-0	5	0	10
Cash from Investing Activity +	-1	-0	-0	-1	-1	-0	-4	-1	-2	-1	-6
Cash from Financing Activity +	-3	-1	-1	-2	-1	4	-2	1	-2	-1	1
Net Cash Flow	-0	0	0	-1	1	-1	-1	-0	1	-1	5
Free Cash Flow	3	2	1	1	2	-5	1	-1	3	-0	5
CFO/OP	197%	118%	111%	77%	86%	-54%	121%	11%	66%	26%	97%

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	1.42	-1.68	-0.84	-0.45	-2.00	-0.36	0.74	3.63	5.03	5.92	10.34	10.70

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

Financial Efficiency Indicators

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	132.31	86.84	88.39	98.70	88.04	73.35	72.08	95.56	84.49	68.38	75.17	80.17
Inventory Days	40.73	17.07	19.35	30.44	31.56	27.15	25.70	35.28	48.70	56.37	49.41	69.83
Days Payable	140.20	102.88	105.29	131.00	108.64	89.04	90.52	59.05	77.80	40.21	20.96	21.89
Cash Conversion Cycle	32.85	1.04	2.45	-1.86	10.96	11.47	7.25	71.79	55.39	84.54	103.62	128.11
Working Capital Days	52.51	9.25	11.60	9.39	1.91	4.88	5.95	76.58	57.96	79.03	91.98	117.52
ROCE %	22.04%	27.95%	29.50%	22.34%	22.57%	25.16%	33.11%	36.41%	29.94%	27.94%	33.86%	28.81%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	73.54%	73.54%	73.54%	73.54%	73.54%	73.54%	73.54%	73.54%	73.54%	73.54%	73.54%	73.54%
FIIs	0.00%	0.00%	0.42%	0.42%	0.42%	0.42%	1.27%	1.27%	1.27%	1.27%	1.27%	1.27%
Public	26.45%	26.46%	26.04%	26.05%	26.04%	26.04%	25.20%	25.20%	25.20%	25.19%	25.19%	25.19%
No. of Shareholders	197	199	348	390	439	373	406	450	461	466	664	648

Shareholding Pattern Chart

No. of Shareholders

G M Polyplast Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	5.53	5.27	3.66	21.81	20.02
Diluted EPS (Rs.)	5.53	5.27	3.66	21.81	20.02
Cash EPS (Rs.)	6.47	6.22	4.56	26.81	21.27
Book Value[Excl.RevalReserv]/Share (Rs.)	29.12	23.59	18.83	106.21	85.41
Book Value[Incl.RevalReserv]/Share (Rs.)	29.12	23.59	18.83	106.21	85.41
Dividend / Share (Rs.)	0.00	0.50	0.00	1.00	1.00
Revenue From Operations / Share (Rs.)	71.44	68.37	61.11	384.17	271.19
PBDIT / Share (Rs.)	8.76	8.56	5.95	35.94	29.97
PBIT / Share (Rs.)	7.82	7.61	5.04	30.93	26.95
PBT / Share (Rs.)	7.42	7.33	4.81	28.54	24.76
Net Profit / Share (Rs.)	5.53	5.26	3.65	21.81	18.25
PBDIT Margin (%)	12.25	12.52	9.73	9.35	11.05
PBIT Margin (%)	10.94	11.13	8.25	8.05	9.93
PBT Margin (%)	10.38	10.72	7.87	7.42	9.13
Net Profit Margin (%)	7.74	7.70	5.98	5.67	6.73
Return on Networth / Equity (%)	18.99	22.31	19.41	20.52	21.37
Return on Capital Employeed (%)	26.17	31.11	26.42	28.86	29.97
Return On Assets (%)	15.31	17.09	13.34	10.65	12.65
Long Term Debt / Equity (X)	0.01	0.02	0.01	0.01	0.05
Total Debt / Equity (X)	0.02	0.03	0.07	0.04	0.10
Asset Turnover Ratio (%)	2.14	2.35	2.16	2.20	1.97
Current Ratio (X)	4.80	3.99	2.65	1.70	2.24
Quick Ratio (X)	3.17	2.89	1.75	1.27	1.86
Inventory Turnover Ratio (X)	8.32	7.21	7.12	10.16	10.72
Dividend Payout Ratio (NP) (%)	0.00	9.49	0.00	4.58	5.47
Dividend Payout Ratio (CP) (%)	0.00	8.03	0.00	3.73	4.70
Earning Retention Ratio (%)	0.00	90.51	0.00	95.42	94.53
Cash Earning Retention Ratio (%)	0.00	91.97	0.00	96.27	95.30
Interest Coverage Ratio (X)	22.07	30.77	25.81	14.99	13.70
Interest Coverage Ratio (Post Tax) (X)	14.94	19.91	16.86	10.09	9.34
Enterprise Value (Cr.)	110.22	227.08	191.86	34.92	33.79
EV / Net Operating Revenue (X)	1.15	2.47	2.33	0.47	0.64
EV / EBITDA (X)	9.35	19.70	23.96	5.05	5.86
MarketCap / Net Operating Revenue (X)	1.15	2.48	2.32	0.47	0.65
Retention Ratios (%)	0.00	90.50	0.00	95.41	94.52
Price / BV (X)	2.82	7.18	7.53	1.73	2.07
Price / Net Operating Revenue (X)	1.15	2.48	2.32	0.47	0.65
EarningsYield	0.06	0.03	0.02	0.11	0.10

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

G M Polyplast Ltd. is a Public Limited Listed company incorporated on 27/11/2003 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L25200MH2003PLC143299 and registration number is 143299. Currently Company is involved in the business activities of Plastic products, non-metallic mineral products, rubber products, fabricated metal products. Company's Total Operating Revenue is Rs. 102.99 Cr. and Equity Capital is Rs. 13.46 Cr. for the Year ended 31/03/2026.

INDUSTRY	ADDRESS	CONTACT
Plastics - Sheets/Films	A-66, New Empire Industrial Estate, Mumbai Maharashtra 400059	Contact not found

Management
Name	Position Held
Mr. Dinesh Balbirsingh Sharma	Managing Director
Ms. Sarita Dinesh Sharma	Executive Director
Mr. Balbirsingh Bholuram Sharma	Non Executive Director
Mr. Subramanian Ramaswamy Vaidya	Independent Director
Mrs. Anjali Patil Sapkal	Independent Director
Mr. Suhas Rane	Independent Director

FAQ

What is the intrinsic value of G M Polyplast Ltd and is it undervalued?

As of 23 June 2026, G M Polyplast Ltd's intrinsic value is ₹67.83, which is 8.46% lower than the current market price of ₹74.10, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (19.1 %), book value (₹35.3), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of G M Polyplast Ltd?

G M Polyplast Ltd is trading at ₹74.10 as of 23 June 2026, with a FY2026-2027 high of ₹98.0 and low of ₹55.0. The stock is currently in the middle of its 52-week range. Market cap stands at ₹99.7 Cr..

How does G M Polyplast Ltd's P/E ratio compare to its industry?

G M Polyplast Ltd has a P/E ratio of 12.1, which is below the industry average of 22.81. This is broadly in line with or below the industry average.

Is G M Polyplast Ltd financially healthy?

Key indicators for G M Polyplast Ltd: ROCE of 25.5 % indicates efficient capital utilization; ROE of 19.1 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is G M Polyplast Ltd profitable and how is the profit trend?

G M Polyplast Ltd reported a net profit of ₹7 Cr in Mar 2025 on revenue of ₹96 Cr. Compared to ₹4 Cr in Mar 2022, the net profit shows an improving trend.

Does G M Polyplast Ltd pay dividends?

G M Polyplast Ltd has a dividend yield of 0.00 % at the current price of ₹74.10. The company is currently not paying meaningful dividends.