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

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

G S Auto International Ltd is trading at 35.90 as of 04 May 2026, with a FY2026-2027 high of 39.9 and low of 28.0. The stock is currently in the middle of its 52-week range. Market cap stands at 52.2 Cr..

Q: Is G S Auto International Ltd financially healthy?

Key indicators: ROCE of 12.2 % is moderate. Dividend yield is 0.00 %.

Q: 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.

Fair Value

₹21.66Overvalued by 39.67%vs CMP ₹35.90

P/E (25.0) × ROE (6.3%) × BV (₹16.80) × DY (2.00%)

₹30.81Overvalued by 14.18%vs CMP ₹35.90

MoS: -16.5% (Negative)Confidence: 50/100 (Moderate)Models: 2 Under, 5 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹29.39	30%	Over (-18.1%)
Graham Number	Earnings	₹23.33	18%	Over (-35%)
DCF	Cash Flow	₹15.18	14%	Over (-57.7%)
Net Asset Value	Assets	₹16.51	10%	Over (-54%)
EV/EBITDA	Enterprise	₹77.71	12%	Under (+116.5%)
Earnings Yield	Earnings	₹14.40	10%	Over (-59.9%)
Revenue Multiple	Revenue	₹49.52	7%	Under (+37.9%)
Consensus (7 models)		₹30.81	100%	Overvalued

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

Analyst Summary

G S Auto International Ltd operates in the Auto Ancl - Others segment, NSE: GSAUTO | BSE: 513059, current market price is ₹35.90, market cap is 52.2 Cr.. At a glance, stock P/E is 25.0, ROE is 6.32 %, ROCE is 12.2 %, book value is 16.8, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹30.81, around 14.2% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹144 Cr versus the prior period change of -3.4%, while latest net profit is about ₹1 Cr with a prior-period change of 0.0%. The 52-week range shown on this page is 39.9/28.0, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisG 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…

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

Investment Snapshot

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 25.0 vs industry 111.3 Cheaper than peersROCE 12.2% vs industry 15.2% AverageROE 6.3% vs industry 22.6% 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 26, 2026, 1:32 am

Market Cap	52.2 Cr.
Current Price	35.9
Intrinsic Value	₹30.81
High / Low	39.9/28.0
Stock P/E	25.0
Book Value	16.8
Dividend Yield	0.00 %
ROCE	12.2 %
ROE	6.32 %
Face Value	5.00
PEG Ratio	0.70

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

Stock P/E Current Price Intrinsic Value

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	52.2 Cr.	35.9	39.9/28.0	25.0	16.8	0.00 %	12.2 %	6.32 %	5.00
Bharat Seats Ltd	1,075 Cr.	171	240/73.0	26.0	32.9	0.64 %	15.6 %	18.0 %	2.00
Automotive Stampings & Assemblies Ltd	759 Cr.	478	656/374	26.4	22.8	0.00 %	25.4 %	128 %	10.0
Akar Auto Industries Ltd	95.1 Cr.	88.2	205/74.0	26.7	48.7	0.68 %	17.1 %	13.6 %	5.00
Duncan Engineering Ltd	142 Cr.	384	565/352	28.8	158	0.78 %	13.2 %	9.53 %	10.0
Industry Average	5,499.65 Cr	627.79		111.25	155.29	0.70%	15.17%	22.62%	5.59

All Competitor Stocks of G S Auto International Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	32.35	37.97	37.42	35.16	39.01	39.11	38.24	33.21	35.41	38.30	37.63	31.18	39.69
Expenses	30.53	38.06	34.94	32.90	36.73	36.87	35.62	30.50	32.76	35.98	35.02	28.52	36.96
Operating Profit	1.82	-0.09	2.48	2.26	2.28	2.24	2.62	2.71	2.65	2.32	2.61	2.66	2.73
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	0.04	0.05	0.06	0.14	0.02	0.14	0.03	0.04	0.01	0.11	0.03	0.03	0.02
Interest	1.58	1.43	1.27	1.26	1.16	1.06	1.17	1.06	0.93	0.99	0.92	0.91	0.78
Depreciation	1.01	1.12	0.97	0.92	0.88	1.09	0.97	0.96	0.97	1.04	1.00	0.98	0.97
Profit before tax	-0.73	-2.59	0.30	0.22	0.26	0.23	0.51	0.73	0.76	0.40	0.72	0.80	1.00
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	-1.25	0.17	0.15	0.08	0.29	0.44	0.42	0.49	0.07	0.61	0.67	0.74
EPS in Rs	-0.37	-0.86	0.12	0.10	0.06	0.20	0.30	0.29	0.34	0.05	0.42	0.46	0.51

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

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 5:30 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	121	146	154	116	129	152	82	75	97	129	149	144	147
Expenses	115	142	146	116	125	144	78	71	90	125	140	133	136
Operating Profit	7	4	8	0	3	8	4	4	7	4	9	10	10
OPM %	6%	3%	5%	0%	3%	5%	5%	6%	7%	3%	6%	7%	7%
Other Income	1	0	0	0	2	-0	1	0	0	0	0	0	0
Interest	5	5	6	5	5	5	5	4	3	5	5	4	4
Depreciation	3	5	5	4	5	4	4	4	4	4	4	4	4
Profit before tax	0	-6	-3	-9	-4	-1	-3	-4	0	-5	1	2	3
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	-3	1	1	2
EPS in Rs	-0.15	-2.91	-0.30	-4.03	-2.58	-0.51	-1.83	-2.61	-2.16	-1.92	0.48	0.98	1.44
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2015-2016	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
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

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	Sep 2025
Equity Capital	6	7	7	7	7	7	7	7	7	7	7	7	7
Reserves	41	37	36	30	26	25	23	20	17	14	15	16	17
Borrowings	59	56	42	45	30	29	29	35	37	37	34	28	27
Other Liabilities	23	30	42	44	60	55	52	47	41	42	42	46	43
Total Liabilities	129	130	127	125	124	116	111	109	102	100	98	97	94
Fixed Assets	54	58	60	56	59	55	51	47	44	42	39	37	35
CWIP	4	7	3	4	0	0	0	0	0	0	0	0	0
Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	70	64	64	64	64	61	60	62	58	58	59	61	59
Total Assets	129	130	127	125	124	116	111	109	102	100	98	97	94

Reserves and Borrowings Chart

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
Cash from Operating Activity +	7	17	14	11	16	7	4	-1	1	6	9	11
Cash from Investing Activity +	-10	-8	-1	-2	-3	-1	0	-0	-0	-1	-1	-1
Cash from Financing Activity +	1	-9	-13	-9	-13	-7	-5	2	-1	-5	-8	-10
Net Cash Flow	-2	0	-1	0	-0	-1	-0	1	-1	-0	-0	0
Free Cash Flow	-8	6	13	9	13	6	4	-1	0	5	7	10
CFO/OP	102%	445%	174%	10,570%	484%	80%	91%	-23%	13%	167%	96%	110%

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	-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

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	79	61	72	86	83	59	92	86	68	45	36	43
Inventory Days	111	111	79	106	106	100	249	322	228	158	150	157
Days Payable	63	48	70	113	114	92	189	151	115	81	75	91
Cash Conversion Cycle	127	124	80	79	75	66	151	256	181	122	111	108
Working Capital Days	34	1	-26	-75	-91	-74	-95	-75	10	-7	-13	-8
ROCE %	4%	-1%	3%	-5%	0%	7%	2%	1%	6%	0%	10%	12%

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	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	7,809	7,558	7,471	7,268	7,537	7,399	7,502	7,507	7,426	7,348	7,330	7,218

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

Month	Mar 17	Mar 16	Mar 15
FaceValue	5.00	5.00	5.00
Basic EPS (Rs.)	-4.29	-0.29	-2.91
Diluted EPS (Rs.)	-4.29	-0.29	-2.91
Cash EPS (Rs.)	-1.30	3.14	0.36
Book Value[Excl.RevalReserv]/Share (Rs.)	25.58	29.87	30.16
Book Value[Incl.RevalReserv]/Share (Rs.)	25.58	29.87	30.16
Revenue From Operations / Share (Rs.)	84.59	112.89	106.96
PBDIT / Share (Rs.)	-0.04	5.62	2.88
PBIT / Share (Rs.)	-3.04	2.19	-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 (%)	-0.05	4.97	2.69
PBIT Margin (%)	-3.58	1.93	-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 (%)	-8.79	5.12	-0.80
Return On Assets (%)	-4.96	-0.33	-3.25
Long Term Debt / Equity (X)	0.27	0.35	0.51
Total Debt / Equity (X)	1.05	0.97	1.12
Asset Turnover Ratio (%)	0.93	1.28	0.00
Current Ratio (X)	0.72	0.87	0.95
Quick Ratio (X)	0.51	0.63	0.61
Inventory Turnover Ratio (X)	3.53	3.87	0.00
Interest Coverage Ratio (X)	-0.01	1.42	0.78
Interest Coverage Ratio (Post Tax) (X)	-0.14	0.92	0.20
Enterprise Value (Cr.)	55.09	56.97	64.93
EV / Net Operating Revenue (X)	0.44	0.34	0.41
EV / EBITDA (X)	-777.27	6.98	15.52
MarketCap / Net Operating Revenue (X)	0.15	0.10	0.12
Price / BV (X)	0.51	0.39	0.44
Price / Net Operating Revenue (X)	0.15	0.10	0.12
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.

INDUSTRY	ADDRESS	CONTACT
Auto Ancl - Others	G.S. Estate, Ludhiana Punjab 141010	Contact not found

Management
Name	Position Held
Mr. Jasbir Singh Ryait	Chairman & Managing Director
Mr. Surinder Singh Ryait	Managing Director
Mrs. Dalvinder Kaur Ryait	Executive Director
Mrs. Amarjit Kaur Ryait	Executive Director
Mr. Mohit Bansal	Independent Director
Dr. Sehijpal Singh Khangura	Independent Director
Mr. Harkirat Singh Ryait	Executive Director
Mr. Sharwan Sehgal	Independent Director
Mr. Kanwalpreet Singh Walia	Independent Director
Mr. Pardeep Sehgal	Independent Director

FAQ

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

As of 04 May 2026, G S Auto International Ltd's intrinsic value is ₹30.81, which is 14.18% lower than the current market price of ₹35.90, 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 ₹35.90 as of 04 May 2026, with a FY2026-2027 high of ₹39.9 and low of ₹28.0. The stock is currently in the middle of its 52-week range. Market cap stands at ₹52.2 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 25.0, which is below the industry average of 111.25. 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: 22.62%). 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 ₹35.90. The company is currently not paying meaningful dividends.