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

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

GMR Power & Urban Infra Ltd is trading at 96.50 as of 03 September 2026, with a FY2026-2027 high of 137 and low of 89.0. The stock is currently near its 52-week low. Market cap stands at 7,537 Cr..

Q: Is GMR Power & Urban Infra Ltd financially healthy?

Key indicators: ROCE of 12.0 % is moderate. Dividend yield is 0.00 %.

Q: 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.

Fair Value

₹42.71Overvalued by 55.74%vs CMP ₹96.50

P/E (15.0) × ROE (14.3%) × BV (₹24.40) × DY (2.00%)

Defaults: P/E=15

₹86.86Fairly Valued by 9.99%vs CMP ₹96.50

MoS: -11.1% (Negative)Confidence: 43/100 (Low)Models: 2 Under, 2 Fair, 4 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹79.46	23%	Over (-17.7%)
Graham Number	Earnings	₹76.18	17%	Over (-21.1%)
DCF	Cash Flow	₹95.32	14%	Fair (-1.2%)
Net Asset Value	Assets	₹24.38	9%	Over (-74.7%)
EV/EBITDA	Enterprise	₹124.78	11%	Under (+29.3%)
Earnings Yield	Earnings	₹105.70	9%	Fair (+9.5%)
ROCE Capital	Returns	₹113.20	9%	Under (+17.3%)
Revenue Multiple	Revenue	₹81.23	7%	Over (-15.8%)
Consensus (8 models)		₹86.86	100%	Fairly Valued

Key Drivers: EPS CAGR 86.1% lifts DCF — verify sustainability. | Wide model spread (₹24–₹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

*Investments are subject to market risks

Analyst Summary

GMR Power & Urban Infra Ltd operates in the Power - Generation/Distribution segment, NSE: GMRP&UI | BSE: 543490, current market price is ₹96.50, market cap is 7,537 Cr.. At a glance, ROE is 14.3 %, ROCE is 12.0 %, book value is 24.4, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹86.86, around 10.0% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹6,344 Cr versus the prior period change of 41.3%, while latest net profit is about ₹1,552 Cr with a prior-period change of 1,322.0%. The 52-week range shown on this page is 137/89.0, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisGMR 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…

This summary is generated from the stock page data available for GMR Power & Urban Infra Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

GMR Power & Urban Infra Ltd scores 60/100 (Average)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health47/100 · Moderate

ROCE 12.0% AverageROE 14.3% GoodD/E -5.66 Low debtInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent

Smart Money85/100 · Strong

FII holding up 12.11% (6mo) AccumulatingDII holding up 3.70% MF buyingPromoter holding at 46.3% Stable

Earnings Quality65/100 · Strong

OPM expanding (10% → 22%) Improving

Quarterly Momentum50/100 · Moderate

Revenue (4Q): +13% YoY GrowingProfit (4Q): -54% YoY Declining

Industry Rank75/100 · Strong

ROCE 12.0% vs industry 8.6% Above peersROE 14.3% vs industry 9.3% 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.

Share Price and Basic Stock Data

Last Updated: August 25, 2026, 10:17 am

Market Cap	7,537 Cr.
Current Price	96.5
Intrinsic Value	₹86.86
High / Low	137/89.0
Stock P/E
Book Value	24.4
Dividend Yield	0.00 %
ROCE	12.0 %
ROE	14.3 %
Face Value	5.00
PEG Ratio	0.00

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

Stock P/E Current Price Intrinsic Value

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	7,537 Cr.	96.5	137/89.0		24.4	0.00 %	12.0 %	14.3 %	5.00
Reliance Power Ltd	9,550 Cr.	23.1	50.7/20.2	2,660	38.8	0.00 %	6.11 %	0.90 %	10.0
PTC India Ltd	4,643 Cr.	157	230/150	9.08	202	14.7 %	13.4 %	10.3 %	10.0
Rattanindia Power Ltd	4,221 Cr.	7.86	12.8/7.50	37.9	8.64	0.00 %	6.21 %	1.14 %	10.0
Jaiprakash Power Ventures Ltd	11,719 Cr.	17.1	24.5/13.1	14.0	18.6	0.00 %	6.97 %	3.60 %	10.0
Industry Average	68,165.40 Cr	170.78		176.44	96.59	1.24%	8.64%	9.26%	7.77

All Competitor Stocks of GMR Power & Urban Infra 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	1,447	1,423	1,124	627	1,103	1,634	1,612	1,384	1,611	1,737	1,648	1,810	1,869
Expenses	1,377	1,502	934	519	880	1,267	1,094	968	1,336	1,448	1,248	1,469	1,500
Operating Profit	71	-78	191	108	222	368	518	416	275	290	401	341	369
OPM %	5%	-6%	17%	17%	20%	22%	32%	30%	17%	17%	24%	19%	20%
Other Income	580	-46	-88	101	327	446	1,510	328	135	291	213	1,134	104
Interest	276	326	279	272	405	522	448	365	364	394	441	446	379
Depreciation	36	21	39	40	100	112	173	140	139	148	160	164	166
Profit before tax	339	-471	-215	-103	45	180	1,407	239	-94	38	13	865	-72
Tax %	-0%	-0%	1%	19%	4%	5%	3%	-4%	16%	-28%	155%	-3%	122%
Net Profit	339	-471	-218	-123	43	170	1,362	250	-108	49	-7	895	-160
EPS in Rs	5.97	-7.84	-3.40	-1.74	0.75	2.69	20.30	3.57	-1.49	0.61	-0.11	12.43	-2.36

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

Quarterly Chart

Profit & Loss - Annual Report

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

Metric	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	2,733	4,102	5,516	4,489	6,344	7,065
Expenses	2,689	3,606	5,089	3,575	4,810	5,665
Operating Profit	44	495	427	914	1,534	1,400
OPM %	2%	12%	8%	20%	24%	20%
Other Income	-552	441	2,304	755	2,228	1,742
Interest	1,530	1,354	1,350	1,477	1,571	1,660
Depreciation	123	128	149	286	600	638
Profit before tax	-2,161	-546	1,232	-94	1,591	844
Tax %	1%	19%	8%	36%	2%
Net Profit	-2,185	-652	1,139	-127	1,552	776
EPS in Rs		-10.73	19.60	-1.71	19.83	10.57
Dividend Payout %	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2021-2022	2022-2023	2023-2024	2024-2025
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: June 5, 2026, 3:00 am

Month	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	302	302	302	302	357	391
Reserves	-2,057	-2,466	-2,923	-3,219	229	1,513
Borrowings	11,653	10,413	8,216	13,876	10,259	11,594
Other Liabilities	5,515	5,824	6,208	8,508	6,137	3,553
Total Liabilities	15,413	14,073	11,803	19,467	16,983	17,050
Fixed Assets	3,146	3,013	2,912	10,938	8,167	7,928
CWIP	0	0	0	358	505	454
Investments	5,506	4,978	2,111	650	365	936
Other Assets	6,761	6,082	6,779	7,521	7,946	7,732
Total Assets	15,413	14,073	11,803	19,467	16,983	17,050

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	588	1,215	1,230	1,690	2,833	1,260
Cash from Investing Activity +	692	1,267	3,120	-902	-157	-806
Cash from Financing Activity +	-1,603	-2,213	-3,840	-1,324	-2,417	-583
Net Cash Flow	-322	269	510	-535	259	-129
Free Cash Flow	599	1,265	1,301	1,651	2,742	1,233
CFO/OP	1,335%	264%	310%	186%	185%	84%

Free Cash Flow

Month	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	33.00	485.00	419.00	901.00	-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

Month	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	113	55	36	125	98
Inventory Days	18	12	5	52	151
Days Payable	419	330	239	635	440
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

Month	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Promoters	59.83%	59.83%	59.83%	59.83%	50.55%	50.55%	50.55%	50.55%	50.56%	50.56%	46.28%	46.28%
FIIs	13.87%	6.50%	5.06%	1.52%	3.41%	3.95%	4.99%	4.76%	3.89%	3.76%	3.43%	16.00%
DIIs	2.73%	2.73%	2.57%	2.70%	2.35%	2.25%	2.29%	1.96%	1.77%	1.77%	5.22%	5.47%
Public	23.56%	30.95%	32.54%	35.94%	43.70%	43.26%	42.16%	42.70%	43.77%	43.91%	45.09%	32.23%
No. of Shareholders	3,67,661	3,51,477	3,69,233	3,57,344	3,64,580	3,65,655	3,60,420	3,55,493	3,44,110	3,37,384	3,28,621	3,24,898

Shareholding Pattern Chart

No. of Shareholders

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

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
Quant Infrastructure Fund	1,578,178	0.56	17.91	N/A	N/A	N/A
Groww Nifty Total Market Index Fund	4,437	0.02	0.05	N/A	N/A	N/A
Bandhan Nifty Total Market Index Fund	586	0.02	0.01	N/A	N/A	N/A

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	5.00	5.00	5.00	5.00	10.00
Basic EPS (Rs.)	20.72	-1.71	19.60	-10.73	-34.09
Diluted EPS (Rs.)	20.72	-1.71	19.60	-10.73	-34.09
Cash EPS (Rs.)	31.97	5.51	9.10	-12.75	0.00
Book Value[Excl.RevalReserv]/Share (Rs.)	7.26	-49.45	-46.54	-41.91	0.00
Book Value[Incl.RevalReserv]/Share (Rs.)	7.26	-49.45	-46.54	-41.91	0.00
Revenue From Operations / Share (Rs.)	88.75	74.37	91.53	67.96	0.00
PBDIT / Share (Rs.)	30.51	23.30	12.60	11.19	0.00
PBIT / Share (Rs.)	22.12	18.23	10.09	9.07	0.00
PBT / Share (Rs.)	26.72	1.28	8.13	-13.12	0.00
Net Profit / Share (Rs.)	23.58	0.45	6.59	-14.87	0.00
NP After MI And SOA / Share (Rs.)	19.83	-1.71	19.60	-10.73	0.00
PBDIT Margin (%)	34.37	31.32	13.76	16.46	24.11
PBIT Margin (%)	24.92	24.51	11.02	13.34	19.61
PBT Margin (%)	30.10	1.72	8.88	-19.31	-68.56
Net Profit Margin (%)	26.57	0.60	7.19	-21.88	-69.43
NP After MI And SOA Margin (%)	22.34	-2.29	21.40	-15.78	-75.28
Return on Networth / Equity (%)	273.06	0.00	-43.98	0.00	0.00
Return on Capital Employeed (%)	14.78	11.02	14.30	9.97	7.86
Return On Assets (%)	8.34	-0.52	10.02	-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 (%)	0.34	0.28	0.42	0.13	0.00
Current Ratio (X)	1.15	0.60	0.65	0.46	0.48
Quick Ratio (X)	1.08	0.58	0.64	0.45	0.47
Inventory Turnover Ratio (X)	20.91	34.25	8.58	7.88	0.00
Interest Coverage Ratio (X)	1.39	0.95	0.56	0.49	0.43
Interest Coverage Ratio (Post Tax) (X)	0.98	0.72	0.38	0.32	0.33
Enterprise Value (Cr.)	17553.39	15688.97	7943.92	11761.21	0.00
EV / Net Operating Revenue (X)	2.77	3.49	1.44	2.87	0.00
EV / EBITDA (X)	8.05	11.16	10.45	17.41	0.00
MarketCap / Net Operating Revenue (X)	1.29	0.57	0.17	0.47	0.00
Price / BV (X)	15.74	-0.86	-0.35	-0.79	0.00
Price / Net Operating Revenue (X)	1.29	0.57	0.17	0.47	0.00
EarningsYield	0.17	-0.03	1.22	-0.32	0.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

[display_about_company_data title=”About the Company – Qualitative Analysis”]

FAQ

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

As of 03 September 2026, GMR Power & Urban Infra Ltd's intrinsic value is ₹86.86, which is 9.99% lower than the current market price of ₹96.50, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (14.3 %), book value (₹24.4), 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 ₹96.50 as of 03 September 2026, with a FY2026-2027 high of ₹137 and low of ₹89.0. The stock is currently near its 52-week low. Market cap stands at ₹7,537 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 176.44. 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 12.0 % is moderate. 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 ₹96.50. The company is currently not paying meaningful dividends.