Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: March 26, 2026, 5:06 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 502850 | NSE: ZGAEKWAR

Gaekwar Mills Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹682.99Undervalued by 4,453.27%vs CMP ₹15.00

P/E (15.0) × ROE (15.0%) × BV (₹372.00) × DY (2.00%)

Defaults: P/E=15, ROE=15%

₹1,342.57Undervalued by 8,850.47%vs CMP ₹15.00
MoS: +98.9% (Strong)Confidence: 78/100 (High)Models: All 1: Undervalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹1,342.57100%Under (+8850.5%)
Consensus (1 models)₹1,342.57100%Undervalued
Key Drivers: EPS CAGR 96.6% lifts DCF — verify sustainability.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 96.6% · Defaults: P/E=15, ROE=15%

*Investments are subject to market risks

Investment Snapshot

51
Gaekwar Mills Ltd scores 51/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health47/100 · Moderate
ROCE 67.3% ExcellentROE 0.0% WeakD/E -1.03 Low debtInterest Coverage 0.0x RiskyProfitable 0/5 years Inconsistent
Smart Money50/100 · Moderate
Promoter holding at 0.0% Stable
Earnings Quality50/100 · Moderate
OPM stable around 0% Steady
Quarterly Momentum50/100 · Moderate
Industry Rank65/100 · Strong
ROCE 67.3% vs industry 10.8% Above peers

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.

Gaekwar Mills Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
10/100
Low
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 0.0 vs Ind 50.9 | ROCE 67.3% | ROE 0.0% | CFO/NP N/A
Balance Sheet Stress
0/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.00x | IntCov 0.0x | Current 17.30x | Borrow/Reserve N/A
Cash Flow Reliability
100/100
Strong
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹-4 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII 0.00 pp | Prom 0.00 pp
Business Momentum
+15
Stable
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales N/A | Q NP +12.5% | Q OPM 0.0 pp
Derived FieldValueHow it is derived
Valuation Gap %+8,850.5%((Fair Value - CMP) / CMP) × 100
Borrowings / ReservesN/ALatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII ChangeN/ALatest FII% minus previous FII%
DII Change0.00 ppLatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change0Latest shareholder count minus previous count
Quarterly Sales ChangeN/ALatest quarter sales vs previous quarter sales
Quarterly Profit Change+12.5%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change0.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: March 26, 2026, 5:06 am

Market Cap 3.01 Cr.
Current Price 15.0
Intrinsic Value₹1,342.57
High / Low 15.0/13.6
Stock P/E
Book Value 372
Dividend Yield0.00 %
ROCE67.3 %
ROE%
Face Value 10.0
PEG Ratio0.00

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

View Share Price Target for Gaekwar Mills Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
IGC Industries Ltd 6.74 Cr. 1.94 6.55/1.73 12.30.00 %0.19 %0.28 % 10.0
Hindoostan Mills Ltd 24.4 Cr. 147 201/13561.0 2190.00 %28.4 %29.8 % 10.0
Gokak Textiles Ltd 40.3 Cr. 62.0 113/52.6 1150.00 %0.85 %% 10.0
Globus Power Generation Ltd 127 Cr. 12.8 18.4/11.0 0.810.00 %7.29 %7.29 % 10.0
GHCL Textiles Ltd 673 Cr. 70.4 99.0/65.011.8 1530.71 %4.53 %3.96 % 2.00
Industry Average1,369.00 Cr94.1150.9181.700.16%10.78%29.54%8.11

All Competitor Stocks of Gaekwar Mills Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Expenses 1.221.251.231.191.251.201.221.191.201.220.050.030.02
Operating Profit -1.22-1.25-1.23-1.19-1.25-1.20-1.22-1.19-1.20-1.22-0.05-0.03-0.02
OPM %
Other Income 0.100.100.090.090.470.100.110.100.100.100.110.110.11
Interest 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Depreciation 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Profit before tax -1.12-1.15-1.14-1.10-0.78-1.10-1.11-1.09-1.10-1.120.060.080.09
Tax % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit -1.12-1.15-1.14-1.10-0.78-1.10-1.11-1.09-1.10-1.120.060.080.09
EPS in Rs -5.60-5.75-5.70-5.50-3.90-5.50-5.55-5.45-5.50-5.600.300.400.45

Last Updated: March 3, 2026, 9:44 am

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 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Expenses 0.200.200.084.174.274.184.122.204.944.894.874.831.32
Operating Profit -0.20-0.20-0.08-4.17-4.27-4.18-4.12-2.20-4.94-4.89-4.87-4.83-1.32
OPM %
Other Income 0.720.440.570.600.370.280.220.22-1.621.250.750.410.43
Interest 2.703.143.600.010.000.000.000.000.000.000.000.000.00
Depreciation 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Profit before tax -2.18-2.90-3.11-3.58-3.90-3.90-3.90-1.98-6.56-3.64-4.12-4.42-0.89
Tax % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit -2.18-2.90-3.11-3.58-3.90-3.90-3.90-1.98-6.56-3.64-4.12-4.42-0.89
EPS in Rs -10.90-14.50-15.55-17.90-19.50-19.50-19.50-9.90-32.80-18.20-20.60-22.10-4.45
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-33.03%-7.24%-15.11%-8.94%0.00%0.00%49.23%-231.31%44.51%-13.19%-7.28%
Change in YoY Net Profit Growth (%)0.00%25.79%-7.87%6.17%8.94%0.00%49.23%-280.54%275.83%-57.70%5.91%

Gaekwar Mills 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:%
5 Years:%
3 Years:%
TTM:%
Compounded Profit Growth
10 Years:-7%
5 Years:-3%
3 Years:-2%
TTM:21%
Stock Price CAGR
10 Years:%
5 Years:-3%
3 Years:5%
1 Year:%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: September 5, 2025, 3:31 pm

Balance Sheet

Last Updated: February 1, 2026, 2:50 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 2.002.002.002.002.002.002.002.002.002.002.002.002.00
Reserves -34.58-37.48-40.60-44.18-48.07-51.98-55.87-57.85-64.42-68.06-72.17-76.60-76.47
Borrowings 35.0039.6142.9460.9457.7057.7057.7057.7074.3974.3978.9378.9778.90
Other Liabilities 1.141.161.250.891.091.220.780.885.585.530.850.850.98
Total Liabilities 3.565.295.5919.6512.728.944.612.7317.5513.869.615.225.41
Fixed Assets 0.000.000.000.000.000.000.000.000.000.000.000.001.24
CWIP 0.290.290.290.290.290.700.700.700.690.870.951.240.00
Investments 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Other Assets 3.275.005.3019.3612.438.243.912.0316.8612.998.663.984.17
Total Assets 3.565.295.5919.6512.728.944.612.7317.5513.869.615.225.41

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -5.67-2.87-0.41-0.033.240.410.000.030.46-0.030.000.25
Cash from Investing Activity + 0.000.000.000.000.000.000.000.000.000.000.000.00
Cash from Financing Activity + 5.942.920.090.03-3.24-0.410.000.000.00-0.17-0.25-0.29
Net Cash Flow 0.270.04-0.310.000.000.000.000.030.46-0.20-0.25-0.04
Free Cash Flow -5.67-2.87-0.41-0.033.240.410.000.030.46-0.030.000.25
CFO/OP 2,835%1,435%512%1%-76%-10%0%-1%-9%1%0%-5%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-35.20-39.81-43.02-65.11-61.97-61.88-61.82-59.90-79.33-79.28-83.80-83.80

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
Inventory Days
Days Payable
Cash Conversion Cycle
Working Capital Days
ROCE %102.97%7.33%11.57%-30.91%-25.67%-40.31%-67.53%-69.72%-60.35%-35.86%-66.56%-105.87%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 1.07%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
DIIs 2.44%2.44%2.44%2.44%2.44%2.44%2.44%2.44%2.44%2.44%2.44%2.44%
Public 96.49%97.56%97.56%97.56%97.56%97.56%97.56%97.56%97.56%97.56%97.56%97.56%
No. of Shareholders 1,1051,1051,1041,1041,1041,1041,1041,1041,1061,1081,1081,108

Shareholding Pattern Chart

No. of Shareholders

Gaekwar Mills 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 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -22.10-20.60-18.00-32.80-9.91
Diluted EPS (Rs.) -22.10-20.60-18.00-32.80-9.91
Cash EPS (Rs.) -22.10-20.60-18.20-32.80-9.91
Book Value[Excl.RevalReserv]/Share (Rs.) -373.00-350.90-330.30-312.07-279.27
Book Value[Incl.RevalReserv]/Share (Rs.) -373.00-350.90-330.30-312.07-279.27
PBDIT / Share (Rs.) -22.10-20.60-18.20-20.83-9.90
PBIT / Share (Rs.) -22.10-20.60-18.20-20.83-9.90
PBT / Share (Rs.) -22.10-20.60-18.20-32.80-9.91
Net Profit / Share (Rs.) -22.10-20.60-18.20-32.80-9.91
Return on Capital Employeed (%) -87.35-43.45-26.76-24.15-75.89
Return On Assets (%) -84.67-42.87-26.26-37.36-72.68
Long Term Debt / Equity (X) -1.06-1.06-1.12-1.26-1.03
Total Debt / Equity (X) -1.06-1.06-1.12-1.26-1.03
Current Ratio (X) 24.8829.0813.738.9117.30
Quick Ratio (X) 24.8829.0813.738.9117.30
Interest Coverage Ratio (X) 0.000.000.00-3787.91-1264.10
Interest Coverage Ratio (Post Tax) (X) 0.000.000.00-3787.91-1264.10
Enterprise Value (Cr.) 81.5276.6576.4181.8161.05
EV / EBITDA (X) -18.44-18.61-20.99-19.63-30.82
Price / BV (X) -0.03-0.03-0.03-0.05-0.06
EarningsYield -1.68-1.65-1.45-1.93-0.58

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Gaekwar Mills Ltd. is a Public Limited Listed company incorporated on 31/08/1949 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L17120MH1949PLC007731 and registration number is 007731. Currently company belongs to the Industry of Textiles - General. Company's Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 2.00 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Textiles - General2/2, Plot - 2, New Sion CHS, Swami Vallabhdas Marg, Mumbai Maharashtra 400022Contact not found
Management
NamePosition Held
Mrs. Shweta Dhruv ShahWholeTime Director & CEO
Mr. Mihir Rajesh ParikhNon Executive Director
Mr. Mipan Navinchandra ShahIndependent Director
Mr. Bhavik Ashok kumar ShahIndependent Director

FAQ

What is the intrinsic value of Gaekwar Mills Ltd and is it undervalued?

As of 05 April 2026, Gaekwar Mills Ltd's intrinsic value is ₹1342.57, which is 8850.47% higher than the current market price of ₹15.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (%), book value (₹372), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Gaekwar Mills Ltd?

Gaekwar Mills Ltd is trading at ₹15.00 as of 05 April 2026, with a FY2026-2027 high of ₹15.0 and low of ₹13.6. The stock is currently near its 52-week high. Market cap stands at ₹3.01 Cr..

How does Gaekwar Mills Ltd's P/E ratio compare to its industry?

Gaekwar Mills Ltd has a P/E ratio of , which is below the industry average of 50.91. This is broadly in line with or below the industry average.

Is Gaekwar Mills Ltd financially healthy?

Key indicators for Gaekwar Mills Ltd: ROCE of 67.3 % indicates efficient capital utilization; ROE of % is below ideal levels (industry average: 29.54%). Dividend yield is 0.00 %.

Is Gaekwar Mills Ltd profitable and how is the profit trend?

Gaekwar Mills Ltd reported a net profit of ₹-4 Cr in Mar 2025. Compared to ₹-7 Cr in Mar 2022, the net profit shows a mixed trend.

Does Gaekwar Mills Ltd pay dividends?

Gaekwar Mills Ltd has a dividend yield of 0.00 % at the current price of ₹15.00. 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 Gaekwar Mills 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