Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 23 December, 2025
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 542351 | NSE: GLOSTERLTD

Gloster Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: December 30, 2025, 8:54 pm

Market Cap 728 Cr.
Current Price 659
High / Low 840/532
Stock P/E79.3
Book Value 988
Dividend Yield3.04 %
ROCE1.55 %
ROE1.31 %
Face Value 10.0
PEG Ratio-2.44

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

View Share Price Target for Gloster Ltd

Competitors

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Gloster Ltd 728 Cr. 659 840/53279.3 9883.04 %1.55 %1.31 % 10.0
Cheviot Company Ltd 639 Cr. 1,087 1,331/97311.4 1,1950.46 %10.0 %7.75 % 10.0
Bangalore Fort Farms Ltd 27.7 Cr. 57.8 67.8/28.848.6 17.30.00 %9.42 %6.17 % 10.0
AI Champdany Industries Ltd 120 Cr. 39.1 65.7/37.2 13.30.00 %43.2 %71.6 % 5.00
Industry Average495.67 Cr460.7346.43553.400.88%16.04%21.71%8.75

All Competitor Stocks of Gloster Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 194.65158.19178.30162.04162.43136.95184.98135.90142.85177.69278.34305.63360.11
Expenses 165.16136.18162.46146.06144.65125.94164.86129.97131.71162.70263.91275.59320.59
Operating Profit 29.4922.0115.8415.9817.7811.0120.125.9311.1414.9914.4330.0439.52
OPM % 15.15%13.91%8.88%9.86%10.95%8.04%10.88%4.36%7.80%8.44%5.18%9.83%10.97%
Other Income 5.043.843.465.042.403.962.401.917.046.8610.345.322.18
Interest 0.180.540.680.210.330.791.203.594.835.1710.5215.8416.35
Depreciation 8.828.879.149.209.859.409.9011.7412.9912.6112.4114.2514.96
Profit before tax 25.5316.449.4811.6110.004.7811.42-7.490.364.071.845.2710.39
Tax % 26.91%24.27%11.81%32.90%33.10%54.18%32.75%12.82%1,047.22%79.61%226.09%43.07%26.18%
Net Profit 18.6612.458.367.806.692.187.68-8.45-3.410.83-2.323.007.67
EPS in Rs 17.1211.387.647.136.111.997.02-7.72-3.120.76-2.122.747.01

Last Updated: December 26, 2025, 6:16 pm

Below is a detailed analysis of the quarterly data for Gloster Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Sales, as of Sep 2025, the value is 360.11 Cr.. The value appears strong and on an upward trend. It has increased from 305.63 Cr. (Jun 2025) to 360.11 Cr., marking an increase of 54.48 Cr..
  • For Expenses, as of Sep 2025, the value is 320.59 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 275.59 Cr. (Jun 2025) to 320.59 Cr., marking an increase of 45.00 Cr..
  • For Operating Profit, as of Sep 2025, the value is 39.52 Cr.. The value appears strong and on an upward trend. It has increased from 30.04 Cr. (Jun 2025) to 39.52 Cr., marking an increase of 9.48 Cr..
  • For OPM %, as of Sep 2025, the value is 10.97%. The value appears strong and on an upward trend. It has increased from 9.83% (Jun 2025) to 10.97%, marking an increase of 1.14%.
  • For Other Income, as of Sep 2025, the value is 2.18 Cr.. The value appears to be declining and may need further review. It has decreased from 5.32 Cr. (Jun 2025) to 2.18 Cr., marking a decrease of 3.14 Cr..
  • For Interest, as of Sep 2025, the value is 16.35 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 15.84 Cr. (Jun 2025) to 16.35 Cr., marking an increase of 0.51 Cr..
  • For Depreciation, as of Sep 2025, the value is 14.96 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 14.25 Cr. (Jun 2025) to 14.96 Cr., marking an increase of 0.71 Cr..
  • For Profit before tax, as of Sep 2025, the value is 10.39 Cr.. The value appears strong and on an upward trend. It has increased from 5.27 Cr. (Jun 2025) to 10.39 Cr., marking an increase of 5.12 Cr..
  • For Tax %, as of Sep 2025, the value is 26.18%. The value appears to be improving (decreasing) as expected. It has decreased from 43.07% (Jun 2025) to 26.18%, marking a decrease of 16.89%.
  • For Net Profit, as of Sep 2025, the value is 7.67 Cr.. The value appears strong and on an upward trend. It has increased from 3.00 Cr. (Jun 2025) to 7.67 Cr., marking an increase of 4.67 Cr..
  • For EPS in Rs, as of Sep 2025, the value is 7.01. The value appears strong and on an upward trend. It has increased from 2.74 (Jun 2025) to 7.01, marking an increase of 4.27.

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: December 15, 2025, 3:39 am

MetricMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 5044635014954937347106467351,122
Expenses 4343804184284256386275816881,023
Operating Profit 70848467689684654799
OPM % 14%18%17%13%14%13%12%10%6%9%
Other Income 181617-4284825142625
Interest 411321232448
Depreciation 31323131333436385054
Profit before tax 52666929611097138-122
Tax % 33%36%34%32%33%40%24%36%1,003%
Net Profit 3542452041655424-139
EPS in Rs 41.2417.9537.8559.8949.7022.25-12.208.39
Dividend Payout % 4%5%12%42%33%29%141%90%-164%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)20.00%7.14%-55.56%105.00%58.54%-16.92%-55.56%-154.17%
Change in YoY Net Profit Growth (%)0.00%-12.86%-62.70%160.56%-46.46%-75.46%-38.63%-98.61%

Gloster Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2017-2018 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:8%
3 Years:0%
TTM:46%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-123%
Stock Price CAGR
10 Years:%
5 Years:23%
3 Years:4%
1 Year:-17%
Return on Equity
10 Years:%
5 Years:3%
3 Years:2%
Last Year:-1%

Last Updated: September 5, 2025, 3:36 pm

Balance Sheet

Last Updated: December 4, 2025, 2:58 am

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 22555511111111
Reserves 8601249389269891,0651,0681,0991,0721,071
Borrowings 37172529241073194579753
Other Liabilities 7786990113131159151166355371
Total Liabilities 9751,0111,0591,0731,1491,2401,3031,4702,0182,205
Fixed Assets 6846596396617097096918931,1151,155
CWIP 2561217602021188599
Investments 117150178117112130139142113116
Other Assets 172198235283311341272317705835
Total Assets 9751,0111,0591,0731,1491,2401,3031,4702,0182,205

Below is a detailed analysis of the balance sheet data for Gloster Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2025, the value is 11.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 11.00 Cr..
  • For Reserves, as of Sep 2025, the value is 1,071.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,072.00 Cr. (Mar 2025) to 1,071.00 Cr., marking a decrease of 1.00 Cr..
  • For Borrowings, as of Sep 2025, the value is 753.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 579.00 Cr. (Mar 2025) to 753.00 Cr., marking an increase of 174.00 Cr..
  • For Other Liabilities, as of Sep 2025, the value is 371.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 355.00 Cr. (Mar 2025) to 371.00 Cr., marking an increase of 16.00 Cr..
  • For Total Liabilities, as of Sep 2025, the value is 2,205.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 2,018.00 Cr. (Mar 2025) to 2,205.00 Cr., marking an increase of 187.00 Cr..
  • For Fixed Assets, as of Sep 2025, the value is 1,155.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,115.00 Cr. (Mar 2025) to 1,155.00 Cr., marking an increase of 40.00 Cr..
  • For CWIP, as of Sep 2025, the value is 99.00 Cr.. The value appears strong and on an upward trend. It has increased from 85.00 Cr. (Mar 2025) to 99.00 Cr., marking an increase of 14.00 Cr..
  • For Investments, as of Sep 2025, the value is 116.00 Cr.. The value appears strong and on an upward trend. It has increased from 113.00 Cr. (Mar 2025) to 116.00 Cr., marking an increase of 3.00 Cr..
  • For Other Assets, as of Sep 2025, the value is 835.00 Cr.. The value appears strong and on an upward trend. It has increased from 705.00 Cr. (Mar 2025) to 835.00 Cr., marking an increase of 130.00 Cr..
  • For Total Assets, as of Sep 2025, the value is 2,205.00 Cr.. The value appears strong and on an upward trend. It has increased from 2,018.00 Cr. (Mar 2025) to 2,205.00 Cr., marking an increase of 187.00 Cr..

Notably, the Reserves (1,071.00 Cr.) exceed the Borrowings (753.00 Cr.), indicating a solid financial buffer.

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

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity +8856379431266738-99
Cash from Investing Activity +-27-25-4020-51-96-77-126-227
Cash from Financing Activity +-63-270-6-14-291586341
Net Cash Flow-24-222-2215-215

Free Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow33.0067.0059.0038.0044.0086.0011.00-129.00-532.00

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 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days151925212315202365
Inventory Days111150142172221126138172284
Days Payable6141015101081974
Cash Conversion Cycle120155157179233132149176276
Working Capital Days61100118114139907356104
ROCE %13%12%5%6%9%7%3%2%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters72.63%72.63%72.63%72.63%72.63%72.63%72.63%72.63%72.63%72.63%72.63%72.63%
DIIs14.74%14.69%14.69%14.68%14.61%14.61%14.61%14.61%14.61%14.61%14.61%14.55%
Public12.62%12.67%12.67%12.68%12.75%12.75%12.75%12.76%12.75%12.75%12.75%12.82%
No. of Shareholders8,4318,4888,5228,4539,1028,9148,7489,0418,9788,8568,8668,768

Shareholding Pattern Chart

No. of Shareholders

Gloster Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -12.2022.2549.70119.3175.41
Diluted EPS (Rs.) -12.2022.2549.70119.3175.41
Cash EPS (Rs.) 33.2757.2982.24182.10135.11
Book Value[Excl.RevalReserv]/Share (Rs.) 990.051014.47985.961956.621817.21
Book Value[Incl.RevalReserv]/Share (Rs.) 990.051014.47985.961956.621817.21
Revenue From Operations / Share (Rs.) 671.45590.68648.961341.14901.17
PBDIT / Share (Rs.) 66.3871.9199.69242.63168.97
PBIT / Share (Rs.) 20.9236.8767.15179.85109.28
PBT / Share (Rs.) -1.1134.5565.23198.41112.03
Net Profit / Share (Rs.) -12.2022.2549.70119.3175.41
NP After MI And SOA / Share (Rs.) -12.2022.2549.70119.3175.41
PBDIT Margin (%) 9.8812.1715.3618.0918.75
PBIT Margin (%) 3.116.2410.3413.4012.12
PBT Margin (%) -0.165.8410.0514.7912.43
Net Profit Margin (%) -1.813.767.658.898.36
NP After MI And SOA Margin (%) -1.813.767.658.898.36
Return on Networth / Equity (%) -1.232.195.046.094.14
Return on Capital Employeed (%) 1.443.046.028.415.58
Return On Assets (%) -0.661.654.175.263.59
Long Term Debt / Equity (X) 0.320.100.040.000.00
Total Debt / Equity (X) 0.520.160.060.010.02
Asset Turnover Ratio (%) 0.420.460.560.610.44
Current Ratio (X) 1.542.043.304.713.91
Quick Ratio (X) 0.830.981.512.691.98
Inventory Turnover Ratio (X) 3.184.282.722.782.10
Dividend Payout Ratio (NP) (%) -163.9889.8785.5120.9519.89
Dividend Payout Ratio (CP) (%) 60.1134.9051.6713.7211.10
Earning Retention Ratio (%) 263.9810.1314.4979.0580.11
Cash Earning Retention Ratio (%) 39.8965.1048.3386.2888.90
Interest Coverage Ratio (X) 3.0131.0551.9798.8246.37
Interest Coverage Ratio (Post Tax) (X) 0.4410.6126.9141.0419.94
Enterprise Value (Cr.) 1165.921046.99652.55543.45309.19
EV / Net Operating Revenue (X) 1.591.620.910.740.62
EV / EBITDA (X) 16.0513.305.984.093.34
MarketCap / Net Operating Revenue (X) 0.841.390.850.820.64
Retention Ratios (%) 263.9810.1214.4879.0480.10
Price / BV (X) 0.570.800.560.560.31
Price / Net Operating Revenue (X) 0.841.390.850.820.64
EarningsYield -0.020.020.080.100.13

After reviewing the key financial ratios for Gloster Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is -12.20. This value is below the healthy minimum of 5. It has decreased from 22.25 (Mar 24) to -12.20, marking a decrease of 34.45.
  • For Diluted EPS (Rs.), as of Mar 25, the value is -12.20. This value is below the healthy minimum of 5. It has decreased from 22.25 (Mar 24) to -12.20, marking a decrease of 34.45.
  • For Cash EPS (Rs.), as of Mar 25, the value is 33.27. This value is within the healthy range. It has decreased from 57.29 (Mar 24) to 33.27, marking a decrease of 24.02.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 990.05. It has decreased from 1,014.47 (Mar 24) to 990.05, marking a decrease of 24.42.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 990.05. It has decreased from 1,014.47 (Mar 24) to 990.05, marking a decrease of 24.42.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 671.45. It has increased from 590.68 (Mar 24) to 671.45, marking an increase of 80.77.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 66.38. This value is within the healthy range. It has decreased from 71.91 (Mar 24) to 66.38, marking a decrease of 5.53.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 20.92. This value is within the healthy range. It has decreased from 36.87 (Mar 24) to 20.92, marking a decrease of 15.95.
  • For PBT / Share (Rs.), as of Mar 25, the value is -1.11. This value is below the healthy minimum of 0. It has decreased from 34.55 (Mar 24) to -1.11, marking a decrease of 35.66.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is -12.20. This value is below the healthy minimum of 2. It has decreased from 22.25 (Mar 24) to -12.20, marking a decrease of 34.45.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is -12.20. This value is below the healthy minimum of 2. It has decreased from 22.25 (Mar 24) to -12.20, marking a decrease of 34.45.
  • For PBDIT Margin (%), as of Mar 25, the value is 9.88. This value is below the healthy minimum of 10. It has decreased from 12.17 (Mar 24) to 9.88, marking a decrease of 2.29.
  • For PBIT Margin (%), as of Mar 25, the value is 3.11. This value is below the healthy minimum of 10. It has decreased from 6.24 (Mar 24) to 3.11, marking a decrease of 3.13.
  • For PBT Margin (%), as of Mar 25, the value is -0.16. This value is below the healthy minimum of 10. It has decreased from 5.84 (Mar 24) to -0.16, marking a decrease of 6.00.
  • For Net Profit Margin (%), as of Mar 25, the value is -1.81. This value is below the healthy minimum of 5. It has decreased from 3.76 (Mar 24) to -1.81, marking a decrease of 5.57.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is -1.81. This value is below the healthy minimum of 8. It has decreased from 3.76 (Mar 24) to -1.81, marking a decrease of 5.57.
  • For Return on Networth / Equity (%), as of Mar 25, the value is -1.23. This value is below the healthy minimum of 15. It has decreased from 2.19 (Mar 24) to -1.23, marking a decrease of 3.42.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 1.44. This value is below the healthy minimum of 10. It has decreased from 3.04 (Mar 24) to 1.44, marking a decrease of 1.60.
  • For Return On Assets (%), as of Mar 25, the value is -0.66. This value is below the healthy minimum of 5. It has decreased from 1.65 (Mar 24) to -0.66, marking a decrease of 2.31.
  • For Long Term Debt / Equity (X), as of Mar 25, the value is 0.32. This value is within the healthy range. It has increased from 0.10 (Mar 24) to 0.32, marking an increase of 0.22.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.52. This value is within the healthy range. It has increased from 0.16 (Mar 24) to 0.52, marking an increase of 0.36.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 0.42. It has decreased from 0.46 (Mar 24) to 0.42, marking a decrease of 0.04.
  • For Current Ratio (X), as of Mar 25, the value is 1.54. This value is within the healthy range. It has decreased from 2.04 (Mar 24) to 1.54, marking a decrease of 0.50.
  • For Quick Ratio (X), as of Mar 25, the value is 0.83. This value is below the healthy minimum of 1. It has decreased from 0.98 (Mar 24) to 0.83, marking a decrease of 0.15.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 3.18. This value is below the healthy minimum of 4. It has decreased from 4.28 (Mar 24) to 3.18, marking a decrease of 1.10.
  • For Dividend Payout Ratio (NP) (%), as of Mar 25, the value is -163.98. This value is below the healthy minimum of 20. It has decreased from 89.87 (Mar 24) to -163.98, marking a decrease of 253.85.
  • For Dividend Payout Ratio (CP) (%), as of Mar 25, the value is 60.11. This value exceeds the healthy maximum of 50. It has increased from 34.90 (Mar 24) to 60.11, marking an increase of 25.21.
  • For Earning Retention Ratio (%), as of Mar 25, the value is 263.98. This value exceeds the healthy maximum of 70. It has increased from 10.13 (Mar 24) to 263.98, marking an increase of 253.85.
  • For Cash Earning Retention Ratio (%), as of Mar 25, the value is 39.89. This value is below the healthy minimum of 40. It has decreased from 65.10 (Mar 24) to 39.89, marking a decrease of 25.21.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 3.01. This value is within the healthy range. It has decreased from 31.05 (Mar 24) to 3.01, marking a decrease of 28.04.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 0.44. This value is below the healthy minimum of 3. It has decreased from 10.61 (Mar 24) to 0.44, marking a decrease of 10.17.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 1,165.92. It has increased from 1,046.99 (Mar 24) to 1,165.92, marking an increase of 118.93.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 1.59. This value is within the healthy range. It has decreased from 1.62 (Mar 24) to 1.59, marking a decrease of 0.03.
  • For EV / EBITDA (X), as of Mar 25, the value is 16.05. This value exceeds the healthy maximum of 15. It has increased from 13.30 (Mar 24) to 16.05, marking an increase of 2.75.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 0.84. This value is below the healthy minimum of 1. It has decreased from 1.39 (Mar 24) to 0.84, marking a decrease of 0.55.
  • For Retention Ratios (%), as of Mar 25, the value is 263.98. This value exceeds the healthy maximum of 70. It has increased from 10.12 (Mar 24) to 263.98, marking an increase of 253.86.
  • For Price / BV (X), as of Mar 25, the value is 0.57. This value is below the healthy minimum of 1. It has decreased from 0.80 (Mar 24) to 0.57, marking a decrease of 0.23.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 0.84. This value is below the healthy minimum of 1. It has decreased from 1.39 (Mar 24) to 0.84, marking a decrease of 0.55.
  • For EarningsYield, as of Mar 25, the value is -0.02. This value is below the healthy minimum of 5. It has decreased from 0.02 (Mar 24) to -0.02, marking a decrease of 0.04.

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 Gloster Ltd as of December 30, 2025 is: ₹846.05

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 December 30, 2025, Gloster Ltd is Undervalued by 28.38% compared to the current share price ₹659.00

Intrinsic Value of Gloster Ltd as of December 30, 2025 is: ₹571.05

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 December 30, 2025, Gloster Ltd is Overvalued by 13.35% compared to the current share price ₹659.00

Last 5 Year EPS CAGR: -32.50%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (921.20 cr) compared to borrowings (174.10 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (528.20 cr) and profit (51.60 cr) over the years.
  1. The stock has a low average ROCE of 6.33%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 95.00, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 175.22, which may not be favorable.

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 Gloster Ltd:
    1. Net Profit Margin: -1.81%
      • 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: 1.44% (Industry Average ROCE: 16.04%)
      • 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%: -1.23% (Industry Average ROE: 21.71%)
      • 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): 0.44
      • 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: 0.83
      • 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: 79.3 (Industry average Stock P/E: 46.43)
      • 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: 0.52
      • 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

Gloster Ltd. is a Public Limited Listed company incorporated on 02/01/1923 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L17100WB1923PLC004628 and registration number is 004628. Currently Company is involved in the business activities of Weaving of jute, mesta and other natural fibers including blended natural fibers. Company's Total Operating Revenue is Rs. 626.68 Cr. and Equity Capital is Rs. 10.94 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Jute/Jute Yarn/Jute Products21, Strand Road, Kolkata West Bengal 700001Contact not found
Management
NamePosition Held
Mr. Hemant BangurExecutive Chairman
Mr. Rajappa ShivalingappaWholeTime Director & CEO
Mr. Yogendra SinghNon Exe.Non Ind.Director
Mr. Rohit BihaniIndependent Director
Mr. S N BhattacharyaIndependent Director
Dr. Prabir RayIndependent Director
Ms. Ishani RayIndependent Woman Director

FAQ

What is the intrinsic value of Gloster Ltd?

Gloster Ltd's intrinsic value (as of 30 December 2025) is 846.05 which is 28.38% higher the current market price of 659.00, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's 728 Cr. market cap, FY2025-2026 high/low of 840/532, reserves of ₹1,071 Cr, and liabilities of 2,205 Cr.

What is the Market Cap of Gloster Ltd?

The Market Cap of Gloster Ltd is 728 Cr..

What is the current Stock Price of Gloster Ltd as on 30 December 2025?

The current stock price of Gloster Ltd as on 30 December 2025 is 659.

What is the High / Low of Gloster Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Gloster Ltd stocks is 840/532.

What is the Stock P/E of Gloster Ltd?

The Stock P/E of Gloster Ltd is 79.3.

What is the Book Value of Gloster Ltd?

The Book Value of Gloster Ltd is 988.

What is the Dividend Yield of Gloster Ltd?

The Dividend Yield of Gloster Ltd is 3.04 %.

What is the ROCE of Gloster Ltd?

The ROCE of Gloster Ltd is 1.55 %.

What is the ROE of Gloster Ltd?

The ROE of Gloster Ltd is 1.31 %.

What is the Face Value of Gloster Ltd?

The Face Value of Gloster Ltd is 10.0.

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 Gloster 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