Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:58 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 532734 | NSE: GPIL

Godawari Power & Ispat Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹271.79Fairly Valued by 2.58%vs CMP ₹279.00

P/E (25.2) × ROE (17.2%) × BV (₹78.10) × DY (0.36%)

₹154.31Overvalued by 44.69%vs CMP ₹279.00
MoS: -80.8% (Negative)Confidence: 68/100 (Moderate)Models: All 9: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹239.6422%Over (-14.1%)
Graham NumberEarnings₹139.6016%Over (-50%)
Earnings PowerEarnings₹100.3111%Over (-64%)
DCFCash Flow₹106.4113%Over (-61.9%)
Net Asset ValueAssets₹78.017%Over (-72%)
EV/EBITDAEnterprise₹158.089%Over (-43.3%)
Earnings YieldEarnings₹110.907%Over (-60.3%)
ROCE CapitalReturns₹240.679%Over (-13.7%)
Revenue MultipleRevenue₹80.085%Over (-71.3%)
Consensus (9 models)₹154.31100%Overvalued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -11.8%

*Investments are subject to market risks

Investment Snapshot

58
Godawari Power & Ispat Ltd scores 58/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health82/100 · Strong
ROCE 23.2% ExcellentROE 17.2% GoodD/E 0.41 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 63.5% Stable
Earnings Quality50/100 · Moderate
OPM contracting (28% → 23%) DecliningWorking capital: 43 days (improving) Efficient
Quarterly Momentum40/100 · Moderate
Revenue (4Q): -1% YoY FlatProfit (4Q): -17% YoY Declining
Industry Rank55/100 · Moderate
P/E 25.2 vs industry 31.8 In-lineROCE 23.2% vs industry 16.5% Above peers3Y sales CAGR: 0% Shrinking

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.

Godawari Power & Ispat Ltd Investor Signals

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

Value Trap Score
40/100
Moderate
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 25.2 vs Ind 31.8 | ROCE 23.2% | ROE 17.2% | CFO/NP N/A
Balance Sheet Stress
0/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.41x | IntCov 0.0x | Current 2.51x | Borrow/Reserve 0.04x
Cash Flow Reliability
29/100
Weak
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹813 Cr | CFO/NP N/A
Ownership Accumulation
-25
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII -0.73 pp | DII +0.10 pp | Prom -0.01 pp
Business Momentum
-47
Early weakness
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales -1.1% | Q NP -25.0% | Q OPM -4.0 pp
Derived FieldValueHow it is derived
Valuation Gap %-44.7%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.04xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII Change-0.73 ppLatest FII% minus previous FII%
DII Change+0.10 ppLatest DII% minus previous DII%
Promoter Change-0.01 ppLatest promoter% minus previous promoter%
Shareholder Count Change-3,598Latest shareholder count minus previous count
Quarterly Sales Change-1.1%Latest quarter sales vs previous quarter sales
Quarterly Profit Change-25.0%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change-4.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:58 am

Market Cap 18,708 Cr.
Current Price 279
Intrinsic Value₹154.31
High / Low 290/168
Stock P/E25.2
Book Value 78.1
Dividend Yield0.36 %
ROCE23.2 %
ROE17.2 %
Face Value 1.00
PEG Ratio-2.13

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

View Share Price Target for Godawari Power & Ispat Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Godawari Power & Ispat Ltd 18,708 Cr. 279 290/16825.2 78.10.36 %23.2 %17.2 % 1.00
Sarda Energy & Minerals Ltd 18,518 Cr. 526 640/39717.6 1990.29 %15.3 %13.4 % 1.00
Gallantt Ispat Ltd 13,580 Cr. 563 802/35628.4 1290.22 %19.2 %15.1 % 10.0
Jai Balaji Industries Ltd 5,334 Cr. 58.5 142/53.018.2 24.40.00 %36.1 %30.7 % 2.00
Tata Steel Long Products Ltd 3,743 Cr. 830 / 61.10.00 %%234 % 10.0
Industry Average19,759.11 Cr298.0531.82111.280.09%16.53%34.05%7.08

All Competitor Stocks of Godawari Power & Ispat Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 1,3071,4631,3171,3261,2911,3091,5301,3421,2681,2981,4681,3231,308
Expenses 1,0721,2801,0411,0199309781,2019351,0211,0761,1509991,048
Operating Profit 235183276307361331329408247221318324260
OPM % 18%13%21%23%28%25%22%30%19%17%22%24%20%
Other Income 26411444261741322420322623
Interest 10181410101624141413151511
Depreciation 31333234353537383937404441
Profit before tax 221174243307343296310387218192295291231
Tax % 24%26%30%25%25%23%29%26%27%24%25%26%30%
Net Profit 169128170231257229219287159145222216162
EPS in Rs 2.391.822.413.403.783.373.214.222.382.163.313.232.41

Last Updated: January 1, 2026, 3:16 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 5:46 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 2,1132,3841,9761,7992,5063,2943,2703,9495,3975,7455,4455,3705,238
Expenses 1,7662,0261,7591,5081,9092,5052,6462,8123,5294,6124,1174,1764,118
Operating Profit 3483582182915977906241,1371,8681,1341,3281,1941,120
OPM % 16%15%11%16%24%24%19%29%35%20%24%22%21%
Other Income 1560141669-34817593129109108
Interest 1652242522592632532121152020605554
Depreciation 105118126120132133137109105124141155170
Profit before tax 9277-147-732084142739621,9181,0831,2561,0921,004
Tax % 24%8%-32%1%-3%37%35%32%24%27%26%26%
Net Profit 6971-100-742152611776551,467793936813743
EPS in Rs 0.881.01-1.35-1.062.953.582.379.0620.8111.2613.7612.1311.09
Dividend Payout % 14%5%0%0%0%0%0%10%12%7%7%17%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)2.90%-240.85%26.00%390.54%21.40%-32.18%270.06%123.97%-45.94%18.03%-13.14%
Change in YoY Net Profit Growth (%)0.00%-243.74%266.85%364.54%-369.15%-53.58%302.24%-146.09%-169.91%63.98%-31.17%

Godawari Power & Ispat 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:8%
5 Years:10%
3 Years:0%
TTM:-2%
Compounded Profit Growth
10 Years:36%
5 Years:36%
3 Years:-17%
TTM:-25%
Stock Price CAGR
10 Years:54%
5 Years:74%
3 Years:62%
1 Year:31%
Return on Equity
10 Years:23%
5 Years:27%
3 Years:20%
Last Year:17%

Last Updated: September 5, 2025, 5:00 am

Balance Sheet

Last Updated: December 10, 2025, 2:43 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 33333234343434346665626161
Reserves 8318927636638891,1351,3442,0013,2463,8414,4344,8455,170
Borrowings 2,0842,0382,0072,2142,1241,8861,69789642831752309192
Other Liabilities 5667866133424054564075421,149937998942834
Total Liabilities 3,5143,7483,4153,2533,4523,5113,4823,4744,8905,1595,5456,1576,257
Fixed Assets 2,3282,4032,2892,3262,2642,2492,2692,0131,5302,0652,3622,7302,738
CWIP 137187238136171130137137643443433432652
Investments 5167114108131132123277239242222471397
Other Assets 9981,0917746838851,0009511,0462,4782,4102,5282,5242,470
Total Assets 3,5143,7483,4153,2533,4523,5113,4823,4744,8905,1595,5456,1576,257

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 56551377154515505519691,3309621,044895
Cash from Investing Activity + -276-268-614-121-66-150-62-1,095-220-754-436
Cash from Financing Activity + 213-279-374-21-354-491-401-900-233-246-679-250
Net Cash Flow -74-28-24-7-062496-388210
Free Cash Flow -255304327-38346474387929724513626361
CFO/OP 24%159%176%6%79%81%100%98%93%111%100%95%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow346.00356.00216.00289.00595.00789.00623.00-895.00-427.00-316.00-51.00-308.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 18241823231720252419149
Inventory Days 1191041109811212311210013388111114
Days Payable 77120119404240363881576557
Cash Conversion Cycle 6089819399968776506067
Working Capital Days -7-32-90394047505238345343
ROCE %9%8%3%6%15%21%15%34%54%27%29%23%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 67.50%67.68%63.26%63.26%63.26%63.26%63.49%63.51%63.51%63.48%63.51%63.50%
FIIs 3.39%3.64%4.66%5.41%5.54%7.50%7.39%7.11%6.58%6.51%6.63%5.90%
DIIs 1.06%1.11%1.52%2.09%2.08%1.96%1.56%1.90%2.43%2.67%2.43%2.53%
Government 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.01%0.00%0.00%0.00%
Public 28.05%27.57%30.56%29.23%29.12%27.27%27.54%27.48%27.47%27.34%27.44%28.08%
No. of Shareholders 1,11,91382,41684,17087,01394,6761,69,9341,27,1241,38,6761,45,7361,50,9971,49,4221,45,824

Shareholding Pattern Chart

No. of Shareholders

Godawari Power & Ispat 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
Bandhan Small Cap Fund 5,311,036 0.69 131.985,479,6972026-02-23 03:11:26-3.08%
DSP Natural Resources and New Energy Fund 1,089,926 1.53 27.081,221,9522025-12-15 00:45:00-10.8%
Samco Flexi Cap Fund 418,047 3.42 10.39438,7292026-02-22 10:14:03-4.71%
Samco Active Momentum Fund 182,811 0.69 4.54410,3032026-02-22 10:14:03-55.44%
Samco Multi Cap Fund 143,765 1.33 3.57N/AN/AN/A
Taurus Flexi Cap Fund 140,000 1.02 3.48N/AN/AN/A
Samco ELSS Tax Saver Fund 116,094 2.62 2.88119,6952026-02-22 10:14:03-3.01%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.005.005.005.0010.00
Basic EPS (Rs.) 13.2474.9961.16111.41181.17
Diluted EPS (Rs.) 13.1474.4361.16111.41181.17
Cash EPS (Rs.) 15.6085.2770.33114.46223.66
Book Value[Excl.RevalReserv]/Share (Rs.) 80.05360.46304.22261.47617.98
Book Value[Incl.RevalReserv]/Share (Rs.) 80.05360.46304.22261.47617.98
Revenue From Operations / Share (Rs.) 87.71437.39443.48410.131193.72
PBDIT / Share (Rs.) 21.04114.3395.34143.84361.44
PBIT / Share (Rs.) 18.51103.0085.81135.88320.86
PBT / Share (Rs.) 17.6299.6283.11141.89275.73
Net Profit / Share (Rs.) 13.0773.9460.81106.51183.07
NP After MI And SOA / Share (Rs.) 13.2474.9961.16111.41187.15
PBDIT Margin (%) 23.9926.1321.4935.0730.27
PBIT Margin (%) 21.1023.5419.3533.1326.87
PBT Margin (%) 20.0822.7718.7334.5923.09
Net Profit Margin (%) 14.8916.9013.7125.9615.33
NP After MI And SOA Margin (%) 15.0917.1413.7927.1615.67
Return on Networth / Equity (%) 16.5420.8020.3144.2731.36
Return on Capital Employeed (%) 21.7326.7626.4348.9435.71
Return On Assets (%) 13.1816.8615.3729.9918.37
Long Term Debt / Equity (X) 0.000.000.000.000.37
Total Debt / Equity (X) 0.060.010.080.120.41
Asset Turnover Ratio (%) 0.911.021.111.311.16
Current Ratio (X) 2.423.232.451.932.51
Quick Ratio (X) 1.422.021.601.221.28
Inventory Turnover Ratio (X) 5.876.383.583.433.18
Dividend Payout Ratio (NP) (%) 9.785.5214.374.440.00
Dividend Payout Ratio (CP) (%) 8.214.8012.444.140.00
Earning Retention Ratio (%) 90.2294.4885.6395.560.00
Cash Earning Retention Ratio (%) 91.7995.2087.5695.860.00
Interest Coverage Ratio (X) 23.2823.9160.6296.188.01
Interest Coverage Ratio (Post Tax) (X) 15.4416.1740.3967.955.06
Enterprise Value (Cr.) 10686.328697.764080.335071.013315.71
EV / Net Operating Revenue (X) 1.991.590.700.930.81
EV / EBITDA (X) 8.296.103.302.682.69
MarketCap / Net Operating Revenue (X) 2.051.730.780.940.60
Retention Ratios (%) 90.2194.4785.6295.550.00
Price / BV (X) 2.252.101.161.541.20
Price / Net Operating Revenue (X) 2.051.730.780.940.60
EarningsYield 0.070.090.170.280.26

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Godawari Power & Ispat Ltd. is a Public Limited Listed company incorporated on 21/09/1999 and has its registered office in the State of Chattisgarh, India. Company's Corporate Identification Number(CIN) is L27106CT1999PLC013756 and registration number is 013756. Currently Company is involved in the business activities of Manufacture of structural metal products. Company's Total Operating Revenue is Rs. 4661.25 Cr. and Equity Capital is Rs. 64.65 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Steel - Sponge IronPlot No. 428/2, Phase I, Raipur District Chattisgarh 493111Contact not found
Management
NamePosition Held
Mr. B L AgrawalChairman & Managing Director
Mr. Dinesh AgrawalExecutive Director
Mr. Abhishek AgrawalExecutive Director
Mr. Siddharth AgrawalExecutive Director
Mr. Dinesh K GandhiExecutive Director
Mr. Vinod PillaiNon Executive Director
Mr. Raj Kamal BindalIndependent Director
Mr. Samir AgarwalIndependent Director
Mr. Sunil DuggalIndependent Director
Mr. Hukum Chand DagaIndependent Director
Mrs. Neha Sunil HuddarIndependent Woman Director
Mrs. Roma Ashok BalwaniIndependent Woman Director

FAQ

What is the intrinsic value of Godawari Power & Ispat Ltd and is it undervalued?

As of 07 April 2026, Godawari Power & Ispat Ltd's intrinsic value is ₹154.31, which is 44.69% lower than the current market price of ₹279.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (17.2 %), book value (₹78.1), dividend yield (0.36 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Godawari Power & Ispat Ltd?

Godawari Power & Ispat Ltd is trading at ₹279.00 as of 07 April 2026, with a FY2026-2027 high of ₹290 and low of ₹168. The stock is currently near its 52-week high. Market cap stands at ₹18,708 Cr..

How does Godawari Power & Ispat Ltd's P/E ratio compare to its industry?

Godawari Power & Ispat Ltd has a P/E ratio of 25.2, which is below the industry average of 31.82. This is broadly in line with or below the industry average.

Is Godawari Power & Ispat Ltd financially healthy?

Key indicators for Godawari Power & Ispat Ltd: ROCE of 23.2 % indicates efficient capital utilization; ROE of 17.2 % shows strong shareholder returns. Dividend yield is 0.36 %.

Is Godawari Power & Ispat Ltd profitable and how is the profit trend?

Godawari Power & Ispat Ltd reported a net profit of ₹813 Cr in Mar 2025 on revenue of ₹5,370 Cr. Compared to ₹1,467 Cr in Mar 2022, the net profit shows a declining trend.

Does Godawari Power & Ispat Ltd pay dividends?

Godawari Power & Ispat Ltd has a dividend yield of 0.36 % at the current price of ₹279.00. The company pays dividends, though the yield is modest.

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 Godawari Power & Ispat 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