Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:38 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 513059 | NSE: GSAUTO

G S Auto International Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹18.80Overvalued by 39.74%vs CMP ₹31.20

P/E (21.7) × ROE (6.3%) × BV (₹16.80) × DY (2.00%)

₹29.68Fairly Valued by 4.87%vs CMP ₹31.20
MoS: -5.1% (Negative)Confidence: 50/100 (Moderate)Models: 2 Under, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹25.5130%Over (-18.2%)
Graham NumberEarnings₹23.3318%Over (-25.2%)
DCFCash Flow₹15.2014%Over (-51.3%)
Net Asset ValueAssets₹16.5310%Over (-47%)
EV/EBITDAEnterprise₹77.8312%Under (+149.5%)
Earnings YieldEarnings₹14.4010%Over (-53.8%)
Revenue MultipleRevenue₹49.597%Under (+58.9%)
Consensus (7 models)₹29.68100%Fairly Valued
Key Drivers: EPS CAGR 35.7% lifts DCF — verify sustainability. | Wide model spread (₹14–₹78) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 35.7%

*Investments are subject to market risks

Investment Snapshot

51
G S Auto International Ltd scores 51/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health36/100 · Weak
ROCE 12.2% GoodROE 6.3% AverageD/E 1.12 High debtInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent
Smart Money50/100 · Moderate
Promoter holding at 41.7% Stable
Earnings Quality50/100 · Moderate
OPM stable around 7% Steady
Quarterly Momentum70/100 · Strong
Revenue (4Q): 1% YoY FlatProfit (4Q): +27% YoY Strong
Industry Rank55/100 · Moderate
P/E 21.7 vs industry 101.1 Cheaper than peersROCE 12.2% vs industry 15.1% AverageROE 6.3% vs industry 122.8% Below peers3Y sales CAGR: 14% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:38 am

Market Cap 45.3 Cr.
Current Price 31.2
Intrinsic Value₹29.68
High / Low 42.0/28.0
Stock P/E21.7
Book Value 16.8
Dividend Yield0.00 %
ROCE12.2 %
ROE6.32 %
Face Value 5.00
PEG Ratio0.61

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

View Share Price Target for G S Auto International Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
G S Auto International Ltd 45.3 Cr. 31.2 42.0/28.021.7 16.80.00 %12.2 %6.32 % 5.00
Precision Camshafts Ltd 1,116 Cr. 118 263/10422.1 85.80.85 %6.19 %3.93 % 10.0
Bharat Seats Ltd 979 Cr. 156 240/68.023.7 32.90.71 %15.6 %18.0 % 2.00
Akar Auto Industries Ltd 87.3 Cr. 80.9 205/74.024.5 48.70.74 %17.1 %13.6 % 5.00
LG Balakrishnan & Bros Ltd 5,401 Cr. 1,694 2,097/1,08016.8 6261.18 %19.9 %16.1 % 10.0
Industry Average5,187.70 Cr573.81101.13154.700.78%15.11%122.81%5.59

All Competitor Stocks of G S Auto International Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 32.3537.9737.4235.1639.0139.1138.2433.2135.4138.3037.6331.1839.69
Expenses 30.5338.0634.9432.9036.7336.8735.6230.5032.7635.9835.0228.5236.96
Operating Profit 1.82-0.092.482.262.282.242.622.712.652.322.612.662.73
OPM % 5.63%-0.24%6.63%6.43%5.84%5.73%6.85%8.16%7.48%6.06%6.94%8.53%6.88%
Other Income 0.040.050.060.140.020.140.030.040.010.110.030.030.02
Interest 1.581.431.271.261.161.061.171.060.930.990.920.910.78
Depreciation 1.011.120.970.920.881.090.970.960.971.041.000.980.97
Profit before tax -0.73-2.590.300.220.260.230.510.730.760.400.720.801.00
Tax % -27.40%-51.74%43.33%31.82%69.23%-26.09%13.73%42.47%34.21%80.00%15.28%16.25%26.00%
Net Profit -0.53-1.250.170.150.080.290.440.420.490.070.610.670.74
EPS in Rs -0.37-0.860.120.100.060.200.300.290.340.050.420.460.51

Last Updated: February 1, 2026, 10:16 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 5:30 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 121146154116129152827597129149144147
Expenses 115142146116125144787190125140133136
Operating Profit 748038447491010
OPM % 6%3%5%0%3%5%5%6%7%3%6%7%7%
Other Income 10002-01000000
Interest 5565555435544
Depreciation 3554544444444
Profit before tax 0-6-3-9-4-1-3-40-5123
Tax % 1,900%-28%-84%-38%-13%-16%-24%1%1,045%-42%32%41%
Net Profit -0-4-0-6-4-1-3-4-3-3112
EPS in Rs -0.15-2.91-0.30-4.03-2.58-0.51-1.83-2.61-2.16-1.920.480.981.44
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2015-20162017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)100.00%33.33%75.00%-200.00%-33.33%25.00%0.00%133.33%0.00%
Change in YoY Net Profit Growth (%)0.00%-66.67%41.67%-275.00%166.67%58.33%-25.00%133.33%-133.33%

G S Auto International Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2015-2016 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:0%
5 Years:12%
3 Years:14%
TTM:-5%
Compounded Profit Growth
10 Years:9%
5 Years:20%
3 Years:35%
TTM:66%
Stock Price CAGR
10 Years:8%
5 Years:47%
3 Years:22%
1 Year:-24%
Return on Equity
10 Years:-7%
5 Years:-6%
3 Years:-1%
Last Year:6%

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

Balance Sheet

Last Updated: December 4, 2025, 2:54 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 6777777777777
Reserves 41373630262523201714151617
Borrowings 59564245302929353737342827
Other Liabilities 23304244605552474142424643
Total Liabilities 129130127125124116111109102100989794
Fixed Assets 54586056595551474442393735
CWIP 4734000000000
Investments 0000000000000
Other Assets 70646464646160625858596159
Total Assets 129130127125124116111109102100989794

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 71714111674-116911
Cash from Investing Activity + -10-8-1-2-3-10-0-0-1-1-1
Cash from Financing Activity + 1-9-13-9-13-7-52-1-5-8-10
Net Cash Flow -20-10-0-1-01-1-0-00
Free Cash Flow -861391364-105710
CFO/OP 102%445%174%10,570%484%80%91%-23%13%167%96%110%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-52.00-52.00-34.00-45.00-27.00-21.00-25.00-31.00-30.00-33.00-25.00-18.00

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

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 796172868359928668453643
Inventory Days 11111179106106100249322228158150157
Days Payable 63487011311492189151115817591
Cash Conversion Cycle 12712480797566151256181122111108
Working Capital Days 341-26-75-91-74-95-7510-7-13-8
ROCE %4%-1%3%-5%0%7%2%1%6%0%10%12%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 41.71%41.71%41.71%41.71%41.71%41.71%41.71%41.71%41.71%41.71%41.71%41.71%
Public 58.29%58.31%58.31%58.30%58.30%58.29%58.30%58.30%58.29%58.29%58.31%58.29%
No. of Shareholders 7,8097,5587,4717,2687,5377,3997,5027,5077,4267,3487,3307,218

Shareholding Pattern Chart

No. of Shareholders

G S Auto International 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

MonthMar 17Mar 16Mar 15
FaceValue 5.005.005.00
Basic EPS (Rs.) -4.29-0.29-2.91
Diluted EPS (Rs.) -4.29-0.29-2.91
Cash EPS (Rs.) -1.303.140.36
Book Value[Excl.RevalReserv]/Share (Rs.) 25.5829.8730.16
Book Value[Incl.RevalReserv]/Share (Rs.) 25.5829.8730.16
Revenue From Operations / Share (Rs.) 84.59112.89106.96
PBDIT / Share (Rs.) -0.045.622.88
PBIT / Share (Rs.) -3.042.19-0.38
PBT / Share (Rs.) -6.77-1.78-4.05
Net Profit / Share (Rs.) -4.29-0.29-2.91
NP After MI And SOA / Share (Rs.) -4.29-0.29-2.91
PBDIT Margin (%) -0.054.972.69
PBIT Margin (%) -3.581.93-0.36
PBT Margin (%) -7.99-1.57-3.78
Net Profit Margin (%) -5.07-0.26-2.72
NP After MI And SOA Margin (%) -5.07-0.26-2.72
Return on Networth / Equity (%) -16.77-0.98-9.65
Return on Capital Employeed (%) -8.795.12-0.80
Return On Assets (%) -4.96-0.33-3.25
Long Term Debt / Equity (X) 0.270.350.51
Total Debt / Equity (X) 1.050.971.12
Asset Turnover Ratio (%) 0.931.280.00
Current Ratio (X) 0.720.870.95
Quick Ratio (X) 0.510.630.61
Inventory Turnover Ratio (X) 3.533.870.00
Interest Coverage Ratio (X) -0.011.420.78
Interest Coverage Ratio (Post Tax) (X) -0.140.920.20
Enterprise Value (Cr.) 55.0956.9764.93
EV / Net Operating Revenue (X) 0.440.340.41
EV / EBITDA (X) -777.276.9815.52
MarketCap / Net Operating Revenue (X) 0.150.100.12
Price / BV (X) 0.510.390.44
Price / Net Operating Revenue (X) 0.150.100.12
EarningsYield -0.32-0.02-0.21

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

G S Auto International Ltd. is a Public Limited Listed company incorporated on 29/06/1973 and has its registered office in the State of Punjab, India. Company's Corporate Identification Number(CIN) is L34300PB1973PLC003301 and registration number is 003301. Currently Company is involved in the business activities of Manufacture of diverse parts and accessories for motor vehecles sucs as brakes, gearboxes, axles, road wheels, suspension shock absorbers, radiators, silencers, exhaust pipes, catalysers, clutches, steering wheels, steering columns and steering boxes etc.. Company's Total Operating Revenue is Rs. 145.16 Cr. and Equity Capital is Rs. 7.26 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Auto Ancl - OthersG.S. Estate, Ludhiana Punjab 141010Contact not found
Management
NamePosition Held
Mr. Jasbir Singh RyaitChairman & Managing Director
Mr. Surinder Singh RyaitManaging Director
Mrs. Dalvinder Kaur RyaitExecutive Director
Mrs. Amarjit Kaur RyaitExecutive Director
Mr. Mohit BansalIndependent Director
Dr. Sehijpal Singh KhanguraIndependent Director
Mr. Harkirat Singh RyaitExecutive Director
Mr. Sharwan SehgalIndependent Director
Mr. Kanwalpreet Singh WaliaIndependent Director
Mr. Pardeep SehgalIndependent Director

FAQ

What is the intrinsic value of G S Auto International Ltd and is it undervalued?

As of 13 April 2026, G S Auto International Ltd's intrinsic value is ₹29.68, which is 4.87% lower than the current market price of ₹31.20, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (6.32 %), book value (₹16.8), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of G S Auto International Ltd?

G S Auto International Ltd is trading at ₹31.20 as of 13 April 2026, with a FY2026-2027 high of ₹42.0 and low of ₹28.0. The stock is currently near its 52-week low. Market cap stands at ₹45.3 Cr..

How does G S Auto International Ltd's P/E ratio compare to its industry?

G S Auto International Ltd has a P/E ratio of 21.7, which is below the industry average of 101.13. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is G S Auto International Ltd financially healthy?

Key indicators for G S Auto International Ltd: ROCE of 12.2 % is moderate; ROE of 6.32 % is below ideal levels (industry average: 122.81%). Dividend yield is 0.00 %.

Is G S Auto International Ltd profitable and how is the profit trend?

G S Auto International Ltd reported a net profit of ₹1 Cr in Mar 2025 on revenue of ₹144 Cr. Compared to ₹-3 Cr in Mar 2022, the net profit shows an improving trend.

Does G S Auto International Ltd pay dividends?

G S Auto International Ltd has a dividend yield of 0.00 % at the current price of ₹31.20. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in G S Auto International Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports