Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: October 16, 2025, 4:01 pm
Author: Getaka|Social: XLinkedIn

Godha Cabcon and Insulation Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹0.52Fairly Valued by 7.14%vs CMP ₹0.56

P/E (11.1) × ROE (8.5%) × BV (₹0.67) × DY (2.00%)

₹0.66Undervalued by 17.86%vs CMP ₹0.56
MoS: +15.2% (Adequate)Confidence: 62/100 (Moderate)Models: 5 Under, 1 Fair, 1 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹0.6830%Under (+21.4%)
Graham NumberEarnings₹0.7818%Under (+39.3%)
DCFCash Flow₹0.6315%Under (+12.5%)
Net Asset ValueAssets₹0.6710%Under (+19.6%)
Earnings YieldEarnings₹0.4010%Over (-28.6%)
ROCE CapitalReturns₹0.7610%Under (+35.7%)
Revenue MultipleRevenue₹0.607%Fair (+7.1%)
Consensus (7 models)₹0.66100%Undervalued
Key Drivers: EPS CAGR 32.0% 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: 32.0%

*Investments are subject to market risks

Investment Snapshot

60
Godha Cabcon and Insulation Ltd scores 60/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health49/100 · Moderate
ROCE 7.9% WeakROE 8.5% AverageD/E 0.28 Low debtInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed
Smart Money60/100 · Moderate
FII holding up 0.07% (6mo) Slight increasePromoter holding at 0.0% Stable
Earnings Quality55/100 · Moderate
OPM expanding (-26% → 5%) ImprovingWorking capital: 328 days Capital intensive
Quarterly Momentum80/100 · Strong
Revenue (4Q): +947% YoY AcceleratingProfit (4Q): +1,308% YoY StrongOPM: 0.8% (down 8.5% YoY) Margin pressure
Industry Rank65/100 · Strong
P/E 11.1 vs industry 61.2 Cheaper than peersROCE 7.9% vs industry 16.4% Below peers3Y sales CAGR: 71% High growth

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.

Share Price and Basic Stock Data

Last Updated: October 16, 2025, 4:01 pm

Market Cap 82.7 Cr.
Current Price 0.56
Intrinsic Value₹0.66
High / Low 1.41/0.45
Stock P/E11.1
Book Value 0.67
Dividend Yield0.00 %
ROCE7.94 %
ROE8.54 %
Face Value 1.00
PEG Ratio0.35

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

View Share Price Target for Godha Cabcon and Insulation Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Godha Cabcon and Insulation Ltd 82.7 Cr. 0.56 1.41/0.4511.1 0.670.00 %7.94 %8.54 % 1.00
Modison Ltd 406 Cr. 125 197/10910.9 69.82.80 %15.5 %12.1 % 1.00
Genus Power Infrastructures Ltd 7,149 Cr. 235 422/20713.2 62.61.04 %19.2 %18.1 % 1.00
Swelect Energy Systems Ltd 807 Cr. 532 979/48014.7 5890.56 %5.06 %0.58 % 10.0
Modern Insulators Ltd 1,080 Cr. 229 290/77.416.1 1060.00 %8.98 %7.36 % 10.0
Industry Average12,116.17 Cr516.5461.1898.010.35%16.40%15.91%6.47

All Competitor Stocks of Godha Cabcon and Insulation Ltd

Quarterly Result

MetricMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
Sales 1.780.801.50-2.443.660.070.000.0016.699.6483.0313.7369.16
Expenses 1.480.761.41-0.3211.900.370.250.1915.148.9382.129.6168.62
Operating Profit 0.300.040.09-2.12-8.24-0.30-0.25-0.191.550.710.914.120.54
OPM % 16.85%5.00%6.00%-225.14%-428.57%9.29%7.37%1.10%30.01%0.78%
Other Income 0.270.210.200.180.230.320.030.010.880.000.000.023.92
Interest 0.170.130.120.130.010.070.070.050.030.000.040.310.26
Depreciation 0.060.110.110.110.400.080.080.080.310.110.110.120.03
Profit before tax 0.340.010.06-2.18-8.42-0.13-0.37-0.312.090.600.763.714.17
Tax % 26.47%0.00%33.33%-25.69%6.89%-23.08%-8.11%-9.68%41.63%26.67%9.21%25.07%22.06%
Net Profit 0.260.010.05-1.62-9.00-0.10-0.34-0.271.220.450.702.793.24
EPS in Rs 0.000.000.00-0.02-0.14-0.00-0.01-0.000.020.010.000.020.02

Last Updated: August 1, 2025, 8:50 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: October 15, 2025, 5:17 am

MetricMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 04373523235417176172
Expenses 04072503334516169165
Operating Profit 0212-01-2167
OPM % 5%1%3%-1%4%-55%5%4%4%
Other Income 0110111144
Interest 0121110011
Depreciation 0000000100
Profit before tax 0100-01-21910
Tax % 27%28%26%-23%25%-26%60%22%
Net Profit 0100-01-1177
EPS in Rs 0.020.010.00-0.010.01-0.020.010.050.04
Dividend Payout % 0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2018-20192022-20232023-20242024-2025
YoY Net Profit Growth (%)-100.00%-200.00%200.00%600.00%
Change in YoY Net Profit Growth (%)0.00%-100.00%400.00%400.00%

Godha Cabcon and Insulation Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 4 years from 2018-2019 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:27%
3 Years:71%
TTM:552%
Compounded Profit Growth
10 Years:%
5 Years:75%
3 Years:106%
TTM:600%
Stock Price CAGR
10 Years:%
5 Years:-15%
3 Years:-42%
1 Year:-35%
Return on Equity
10 Years:%
5 Years:3%
3 Years:4%
Last Year:9%

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

Balance Sheet

Last Updated: June 16, 2025, 12:05 pm

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital 0.02811111122226791
Reserves 061314133228
Borrowings 012118743279
Other Liabilities -0696100095
Total Liabilities 032453933292771273
Fixed Assets 022225320
CWIP 000000000
Investments 000000000
Other Assets 030433731242368272
Total Assets 032453933292771273

Reserves and Borrowings Chart

Cash Flow - No data available for this post.

Free Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow0.00-10.00-10.00-6.00-7.00-3.00-5.00-1.00-73.00

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 Days 190193185234163569423183
Inventory Days 303121433177327
Days Payable 504645121181210
Cash Conversion Cycle 1701491522361645811,1950
Working Capital Days 1091051472582281,7761,393328
ROCE %18%7%6%0%6%-5%1%8%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Promoters 69.52%58.10%34.44%34.44%11.48%11.48%7.97%0.02%0.00%0.00%0.00%0.00%
FIIs 0.00%0.01%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.07%
Public 30.48%41.89%65.56%65.56%88.52%88.52%92.03%99.98%100.00%100.00%100.00%99.93%
No. of Shareholders 36,37241,17447,98448,96373,60888,2991,14,7941,36,3981,51,3061,83,1001,85,4101,95,604

Shareholding Pattern Chart

No. of Shareholders

Godha Cabcon and Insulation 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 24Mar 23Mar 22Mar 21Mar 20
FaceValue 1.001.001.0010.0010.00
Basic EPS (Rs.) 0.08-0.060.74-0.340.20
Diluted EPS (Rs.) 0.08-0.060.74-0.340.20
Cash EPS (Rs.) 0.01-0.040.04-0.130.45
Book Value[Excl.RevalReserv]/Share (Rs.) 1.031.071.1321.9422.27
Book Value[Incl.RevalReserv]/Share (Rs.) 1.031.071.1321.9422.27
Revenue From Operations / Share (Rs.) 0.250.151.5929.1847.01
PBDIT / Share (Rs.) 0.03-0.040.090.231.98
PBIT / Share (Rs.) 0.02-0.060.080.021.73
PBT / Share (Rs.) 0.01-0.080.04-0.430.27
Net Profit / Share (Rs.) 0.01-0.060.03-0.330.20
PBDIT Margin (%) 12.25-31.205.960.784.22
PBIT Margin (%) 9.01-40.045.310.093.67
PBT Margin (%) 7.66-53.823.08-1.500.58
Net Profit Margin (%) 3.03-39.832.32-1.150.42
Return on Networth / Equity (%) 0.74-5.903.25-1.540.90
Return on Capital Employeed (%) 2.15-5.456.740.127.61
Return On Assets (%) 0.71-5.272.78-1.140.57
Long Term Debt / Equity (X) 0.020.080.100.050.01
Total Debt / Equity (X) 0.020.110.160.280.28
Asset Turnover Ratio (%) 0.340.121.140.901.25
Current Ratio (X) 123.1726.6514.794.382.74
Quick Ratio (X) 62.7426.4414.634.222.62
Inventory Turnover Ratio (X) 0.007.6445.4023.0345.27
Interest Coverage Ratio (X) 9.08-2.262.670.491.68
Interest Coverage Ratio (Post Tax) (X) 3.25-1.892.040.271.40
Enterprise Value (Cr.) 44.5726.61403.2657.7426.74
EV / Net Operating Revenue (X) 2.667.5511.411.780.51
EV / EBITDA (X) 21.69-24.20191.36226.0912.13
MarketCap / Net Operating Revenue (X) 2.587.2511.321.600.41
Price / BV (X) 0.631.0715.882.120.87
Price / Net Operating Revenue (X) 2.587.2511.321.600.41
EarningsYield 0.01-0.050.00-0.010.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Auri Grow India Ltd. is a Public Limited Listed company incorporated on 04/10/2016 and has its registered office in the State of Madhya Pradesh, India. Company's Corporate Identification Number(CIN) is L62090MP2016PLC041592 and registration number is 041592. Currently Company is involved in the business activities of Manufacture of other electronic and electric wires and cables (insulated wire and cable made of steel, copper, aluminium). Company's Total Operating Revenue is Rs. 175.55 Cr. and Equity Capital is Rs. 91.37 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Electric Equipment - GeneralNo. 36-D, Sector B, Indore Madhya Pradesh 452006Contact not found
Management
NamePosition Held
Mr. Tathagata SarkarManaging Director
Mr. Pratikkumar Ketanbhai PatelNon Exe.Non Ind.Director
Mr. Hardikkumar Joitaram PatelNon Exe.Non Ind.Director
Mr. Brijeshkumar Prahladbhai PatelInd. Non-Executive Director
Mr. Swami Dhanrajpuri JayendrapuriInd. Non-Executive Director
Mrs. Rupinder Manjotsingh OberoiIndependent Woman Director

FAQ

What is the intrinsic value of Godha Cabcon and Insulation Ltd and is it undervalued?

As of 15 April 2026, Godha Cabcon and Insulation Ltd's intrinsic value is ₹0.66, which is 17.86% higher than the current market price of ₹0.56, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (8.54 %), book value (₹0.67), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Godha Cabcon and Insulation Ltd?

Godha Cabcon and Insulation Ltd is trading at ₹0.56 as of 15 April 2026, with a FY2026-2027 high of ₹1.41 and low of ₹0.45. The stock is currently near its 52-week low. Market cap stands at ₹82.7 Cr..

How does Godha Cabcon and Insulation Ltd's P/E ratio compare to its industry?

Godha Cabcon and Insulation Ltd has a P/E ratio of 11.1, which is below the industry average of 61.18. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Godha Cabcon and Insulation Ltd financially healthy?

Key indicators for Godha Cabcon and Insulation Ltd: ROCE of 7.94 % is on the lower side compared to the industry average of 16.40%. Dividend yield is 0.00 %.

Is Godha Cabcon and Insulation Ltd profitable and how is the profit trend?

Godha Cabcon and Insulation Ltd reported a net profit of ₹7 Cr in Mar 2025 on revenue of ₹176 Cr. Compared to ₹1 Cr in Mar 2022, the net profit shows an improving trend.

Does Godha Cabcon and Insulation Ltd pay dividends?

Godha Cabcon and Insulation Ltd has a dividend yield of 0.00 % at the current price of ₹0.56. 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 Godha Cabcon and Insulation 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