Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:41 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543490 | NSE: GMRP&UI

GMR Power & Urban Infra Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹36.17Overvalued by 63.24%vs CMP ₹98.40

P/E (15.0) × ROE (15.0%) × BV (₹19.70) × DY (2.00%)

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

₹82.69Overvalued by 15.97%vs CMP ₹98.40
MoS: -19% (Negative)Confidence: 43/100 (Low)Models: 2 Under, 2 Fair, 4 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹67.3018%Over (-31.6%)
Graham NumberEarnings₹68.4518%Over (-30.4%)
DCFCash Flow₹95.4415%Fair (-3%)
Net Asset ValueAssets₹18.0410%Over (-81.7%)
EV/EBITDAEnterprise₹124.9212%Under (+27%)
Earnings YieldEarnings₹105.7010%Fair (+7.4%)
ROCE CapitalReturns₹109.0610%Under (+10.8%)
Revenue MultipleRevenue₹81.277%Over (-17.4%)
Consensus (8 models)₹82.69100%Overvalued
Key Drivers: EPS CAGR 86.1% lifts DCF — verify sustainability. | Wide model spread (₹18–₹125) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 86.1% · Defaults: P/E=15, ROE=15%

*Investments are subject to market risks

Investment Snapshot

53
GMR Power & Urban Infra Ltd scores 53/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health45/100 · Moderate
ROCE 13.2% GoodROE 0.0% WeakD/E -5.66 Low debtInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent
Smart Money30/100 · Weak
FII holding down -1.32% (6mo) SellingDII holding up 3.37% MF buyingPromoter decreased by 4.28% Caution
Earnings Quality65/100 · Strong
OPM expanding (10% → 22%) Improving
Quarterly Momentum50/100 · Moderate
Revenue (4Q): +13% YoY GrowingProfit (4Q): -54% YoY Declining
Industry Rank65/100 · Strong
ROCE 13.2% vs industry 9.0% Above peers3Y sales CAGR: 16% 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.

GMR Power & Urban Infra Ltd Investor Signals

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

Value Trap Score
50/100
Moderate
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 0.0 vs Ind 41.9 | ROCE 13.2% | ROE 0.0% | CFO/NP N/A
Balance Sheet Stress
40/100
Manageable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.00x | IntCov 0.0x | Current 0.48x | Borrow/Reserve 11.03x
Cash Flow Reliability
14/100
Weak
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹1,552 Cr | CFO/NP N/A
Ownership Accumulation
-50
Distribution
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII -0.32 pp | DII +3.56 pp | Prom -4.28 pp
Business Momentum
+7
Watch closely
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales +3.3% | Q NP -117.9% | Q OPM +1.0 pp
Derived FieldValueHow it is derived
Valuation Gap %-16.0%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves11.03xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII Change-0.32 ppLatest FII% minus previous FII%
DII Change+3.56 ppLatest DII% minus previous DII%
Promoter Change-4.28 ppLatest promoter% minus previous promoter%
Shareholder Count Change+1Latest shareholder count minus previous count
Quarterly Sales Change+3.3%Latest quarter sales vs previous quarter sales
Quarterly Profit Change-117.9%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change+1.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:41 am

Market Cap 7,681 Cr.
Current Price 98.4
Intrinsic Value₹82.69
High / Low 141/89.0
Stock P/E
Book Value 19.7
Dividend Yield0.00 %
ROCE13.2 %
ROE%
Face Value 5.00
PEG Ratio0.00

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

View Share Price Target for GMR Power & Urban Infra Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
GMR Power & Urban Infra Ltd 7,681 Cr. 98.4 141/89.0 19.70.00 %13.2 %% 5.00
Reliance Power Ltd 9,243 Cr. 22.4 76.5/20.232.7 39.90.00 %6.15 %1.08 % 10.0
Jaiprakash Power Ventures Ltd 10,239 Cr. 14.9 27.7/12.516.5 18.60.00 %10.3 %6.85 % 10.0
PTC India Ltd 4,953 Cr. 167 207/1437.96 1976.99 %11.5 %12.3 % 10.0
Rattanindia Power Ltd 4,457 Cr. 8.30 16.9/7.5032.9 8.460.00 %8.69 %4.96 % 10.0
Industry Average60,447.10 Cr156.8041.9494.050.95%8.95%11.73%7.77

All Competitor Stocks of GMR Power & Urban Infra Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 1,4471,4231,1246271,1031,6341,6121,3841,6111,7371,6481,8101,869
Expenses 1,3771,5029345198801,2671,0949681,3361,4481,2481,4691,500
Operating Profit 71-78191108222368518416275290401341369
OPM % 5%-6%17%17%20%22%32%30%17%17%24%19%20%
Other Income 580-46-881013274461,5103281352912131,134104
Interest 276326279272405522448365364394441446379
Depreciation 36213940100112173140139148160164166
Profit before tax 339-471-215-103451801,407239-943813865-72
Tax % -0%-0%1%19%4%5%3%-4%16%-28%155%-3%122%
Net Profit 339-471-218-123431701,362250-10849-7895-160
EPS in Rs 5.97-7.84-3.40-1.740.752.6920.303.57-1.490.61-0.1112.43-2.36

Last Updated: March 3, 2026, 9:32 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 5:55 am

MetricMar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 2,7334,1025,5164,4896,3447,065
Expenses 2,6893,6065,0893,5754,8105,665
Operating Profit 444954279141,5341,400
OPM % 2%12%8%20%24%20%
Other Income -5524412,3047552,2281,742
Interest 1,5301,3541,3501,4771,5711,660
Depreciation 123128149286600638
Profit before tax -2,161-5461,232-941,591844
Tax % 1%19%8%36%2%
Net Profit -2,185-6521,139-1271,552776
EPS in Rs -10.7319.60-1.7119.8310.57
Dividend Payout % 0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)70.16%274.69%-111.15%1322.05%
Change in YoY Net Profit Growth (%)0.00%204.53%-385.84%1433.20%

GMR Power & Urban Infra Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 4 years from 2021-2022 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:16%
TTM:28%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:23%
TTM:44%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:52%
1 Year:-23%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

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

Balance Sheet

Last Updated: March 3, 2026, 1:04 am

MonthMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 302302302302357357
Reserves -2,057-2,466-2,923-3,2192291,051
Borrowings 11,65310,4138,21613,87610,25911,589
Other Liabilities 5,5155,8246,2088,5086,1373,618
Total Liabilities 15,41314,07311,80319,46716,98316,615
Fixed Assets 3,1463,0132,91210,9388,1678,045
CWIP 000358505461
Investments 5,5064,9782,111650365509
Other Assets 6,7616,0826,7797,5217,9467,600
Total Assets 15,41314,07311,80319,46716,98316,615

Reserves and Borrowings Chart

Cash Flow

MonthMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 5881,2151,2301,6902,833
Cash from Investing Activity + 6921,2673,120-902-157
Cash from Financing Activity + -1,603-2,213-3,840-1,324-2,417
Net Cash Flow -322269510-535259
Free Cash Flow 5991,2651,3011,6512,742
CFO/OP 1,335%264%310%186%185%

Free Cash Flow

MonthMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow33.00485.00419.00901.00-9.00

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 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 113553612598
Inventory Days 1812552151
Days Payable 419330239635440
Cash Conversion Cycle -288-263-198-458-192
Working Capital Days -681-444-259-379-18
ROCE %8%19%12%13%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Jan 2026
Promoters 59.83%59.83%59.83%59.83%59.83%50.55%50.55%50.55%50.55%50.56%50.56%46.28%
FIIs 20.86%13.87%6.50%5.06%1.52%3.41%3.95%4.99%4.76%3.89%3.76%3.44%
DIIs 2.74%2.73%2.73%2.57%2.70%2.35%2.25%2.29%1.96%1.77%1.77%5.33%
Public 16.58%23.56%30.95%32.54%35.94%43.70%43.26%42.16%42.70%43.77%43.91%44.96%
No. of Shareholders 3,24,7093,67,6613,51,4773,69,2333,57,3443,64,5803,65,6553,60,4203,55,4933,44,1103,37,3843,37,385

Shareholding Pattern Chart

No. of Shareholders

GMR Power & Urban Infra Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Quant Infrastructure Fund 1,578,178 0.56 17.91N/AN/AN/A
Groww Nifty Total Market Index Fund 4,437 0.02 0.05N/AN/AN/A
Bandhan Nifty Total Market Index Fund 586 0.02 0.01N/AN/AN/A

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 5.005.005.005.0010.00
Basic EPS (Rs.) 20.72-1.7119.60-10.73-34.09
Diluted EPS (Rs.) 20.72-1.7119.60-10.73-34.09
Cash EPS (Rs.) 31.975.519.10-12.750.00
Book Value[Excl.RevalReserv]/Share (Rs.) 7.26-49.45-46.54-41.910.00
Book Value[Incl.RevalReserv]/Share (Rs.) 7.26-49.45-46.54-41.910.00
Revenue From Operations / Share (Rs.) 88.7574.3791.5367.960.00
PBDIT / Share (Rs.) 30.5123.3012.6011.190.00
PBIT / Share (Rs.) 22.1218.2310.099.070.00
PBT / Share (Rs.) 26.721.288.13-13.120.00
Net Profit / Share (Rs.) 23.580.456.59-14.870.00
NP After MI And SOA / Share (Rs.) 19.83-1.7119.60-10.730.00
PBDIT Margin (%) 34.3731.3213.7616.4624.11
PBIT Margin (%) 24.9224.5111.0213.3419.61
PBT Margin (%) 30.101.728.88-19.31-68.56
Net Profit Margin (%) 26.570.607.19-21.88-69.43
NP After MI And SOA Margin (%) 22.34-2.2921.40-15.78-75.28
Return on Networth / Equity (%) 273.060.00-43.980.000.00
Return on Capital Employeed (%) 14.7811.0214.309.977.86
Return On Assets (%) 8.34-0.5210.02-4.60-13.35
Long Term Debt / Equity (X) 16.89-3.91-2.41-3.02-4.07
Total Debt / Equity (X) 19.72-4.64-3.05-4.23-5.66
Asset Turnover Ratio (%) 0.340.280.420.130.00
Current Ratio (X) 1.150.600.650.460.48
Quick Ratio (X) 1.080.580.640.450.47
Inventory Turnover Ratio (X) 20.9134.258.587.880.00
Interest Coverage Ratio (X) 1.390.950.560.490.43
Interest Coverage Ratio (Post Tax) (X) 0.980.720.380.320.33
Enterprise Value (Cr.) 17553.3915688.977943.9211761.210.00
EV / Net Operating Revenue (X) 2.773.491.442.870.00
EV / EBITDA (X) 8.0511.1610.4517.410.00
MarketCap / Net Operating Revenue (X) 1.290.570.170.470.00
Price / BV (X) 15.74-0.86-0.35-0.790.00
Price / Net Operating Revenue (X) 1.290.570.170.470.00
EarningsYield 0.17-0.031.22-0.320.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

GMR Power and Urban Infra Ltd. is a Public Limited Listed company incorporated on 17/05/2019 and has its registered office in the State of Haryana, India. Company's Corporate Identification Number(CIN) is L45400HR2019PLC125712 and registration number is 125712. Currently Company is involved in the business activities of Electric power generation, transmission and distribution. Company's Total Operating Revenue is Rs. 480.89 Cr. and Equity Capital is Rs. 357.42 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Power - Generation/DistributionUnit No. 12, 18th Floor, Tower A, Building No. 5, Gurugram Haryana 122002Contact not found
Management
NamePosition Held
Mr. G M RaoChairman
Mr. Srinivas BommidalaManaging Director
Mr. B V N RaoGroup Director
Mr. Grandhi Kiran KumarGroup Director
Mr. G Subba RaoExecutive Director
Mr. Madhva B TerdalNon Executive Director
Mr. Suresh NarangIndependent Director
Mr. Satyanarayana BeelaIndependent Director
Mr. Emandi Sankara RaoIndependent Director
Ms. Suman Naresh SabnaniIndependent Director
Dr. Fareed AhmedIndependent Director
Mr. Shantanu GhoshIndependent Director
Mrs. Siva Kameswari VissaIndependent Director

FAQ

What is the intrinsic value of GMR Power & Urban Infra Ltd and is it undervalued?

As of 05 April 2026, GMR Power & Urban Infra Ltd's intrinsic value is ₹82.69, which is 15.97% lower than the current market price of ₹98.40, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (%), book value (₹19.7), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of GMR Power & Urban Infra Ltd?

GMR Power & Urban Infra Ltd is trading at ₹98.40 as of 05 April 2026, with a FY2026-2027 high of ₹141 and low of ₹89.0. The stock is currently near its 52-week low. Market cap stands at ₹7,681 Cr..

How does GMR Power & Urban Infra Ltd's P/E ratio compare to its industry?

GMR Power & Urban Infra Ltd has a P/E ratio of , which is below the industry average of 41.94. This is broadly in line with or below the industry average.

Is GMR Power & Urban Infra Ltd financially healthy?

Key indicators for GMR Power & Urban Infra Ltd: ROCE of 13.2 % is moderate; ROE of % is below ideal levels (industry average: 11.73%). Dividend yield is 0.00 %.

Is GMR Power & Urban Infra Ltd profitable and how is the profit trend?

GMR Power & Urban Infra Ltd reported a net profit of ₹1,552 Cr in Mar 2025 on revenue of ₹6,344 Cr. Compared to ₹-652 Cr in Mar 2022, the net profit shows an improving trend.

Does GMR Power & Urban Infra Ltd pay dividends?

GMR Power & Urban Infra Ltd has a dividend yield of 0.00 % at the current price of ₹98.40. 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 GMR Power & Urban Infra 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