Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:59 am
Author: Getaka|Social: XLinkedIn

Goodluck India Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹940.38Fairly Valued by 9.32%vs CMP ₹1,037.00

P/E (20.6) × ROE (14.5%) × BV (₹392.00) × DY (0.39%)

₹661.19Overvalued by 36.24%vs CMP ₹1,037.00
MoS: -56.8% (Negative)Confidence: 58/100 (Moderate)Models: 2 Fair, 7 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹1,051.6322%Fair (+1.4%)
Graham NumberEarnings₹667.1316%Over (-35.7%)
Earnings PowerEarnings₹33.2911%Over (-96.8%)
DCFCash Flow₹608.7313%Over (-41.3%)
Net Asset ValueAssets₹391.817%Over (-62.2%)
EV/EBITDAEnterprise₹567.259%Over (-45.3%)
Earnings YieldEarnings₹504.607%Over (-51.3%)
ROCE CapitalReturns₹982.649%Fair (-5.2%)
Revenue MultipleRevenue₹592.235%Over (-42.9%)
Consensus (9 models)₹661.19100%Overvalued
Key Drivers: Wide model spread (₹33–₹1,052) — high uncertainty.

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

62
Goodluck India Ltd scores 62/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health62/100 · Moderate
ROCE 16.1% GoodROE 14.5% GoodD/E 1.31 High debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money65/100 · Strong
FII holding stable No changeDII holding up 2.36% MF buyingPromoter holding at 56.4% Stable
Earnings Quality50/100 · Moderate
OPM stable around 8% Steady
Quarterly Momentum68/100 · Strong
Revenue (4Q): +10% YoY GrowingProfit (4Q): +11% YoY Positive
Industry Rank75/100 · Strong
P/E 20.6 vs industry 40.7 Cheaper than peersROCE 16.1% vs industry 15.3% AverageROE 14.5% vs industry 11.7% Above peers3Y sales CAGR: 15% 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.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:59 am

Market Cap 3,446 Cr.
Current Price 1,037
Intrinsic Value₹661.19
High / Low 1,353/592
Stock P/E20.6
Book Value 392
Dividend Yield0.39 %
ROCE16.1 %
ROE14.5 %
Face Value 2.00
PEG Ratio1.74

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

View Share Price Target for Goodluck India Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Goodluck India Ltd 3,446 Cr. 1,037 1,353/59220.6 3920.39 %16.1 %14.5 % 2.00
Man Industries (India) Ltd 2,604 Cr. 347 491/23913.9 2620.00 %16.0 %10.0 % 5.00
Surya Roshni Ltd 4,529 Cr. 208 359/18714.3 1152.04 %20.7 %14.9 % 5.00
Hi-Tech Pipes Ltd 1,549 Cr. 76.3 128/70.124.0 60.20.03 %11.3 %7.47 % 1.00
Gandhi Special Tubes Ltd 982 Cr. 808 1,034/60713.7 2361.86 %27.5 %21.0 % 5.00
Industry Average9,873.50 Cr511.9240.74163.020.44%15.34%11.65%4.69

All Competitor Stocks of Goodluck India Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 7797067658588868789029139769421,105983991
Expenses 7326587077888148048368389058621,020891900
Operating Profit 47485870727467757180859292
OPM % 6%7%8%8%8%8%7%8%7%9%8%9%9%
Other Income 45212163162944
Interest 15171522192116221720222826
Depreciation 8899999101010141515
Profit before tax 28283640464648466052575355
Tax % 27%34%23%29%24%31%26%25%25%23%27%25%25%
Net Profit 20182829353236344540424041
EPS in Rs 7.836.7510.2410.4912.7311.2011.1710.5313.7612.2412.8712.0812.43

Last Updated: January 1, 2026, 2:46 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 6:16 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 9711,0569801,0931,2701,6571,6361,5722,6133,0723,5253,9364,111
Expenses 9279988891,0061,1721,5301,5081,4562,4302,8683,2423,6253,744
Operating Profit 4458918799127128117183204283311367
OPM % 5%5%9%8%8%8%8%7%7%7%8%8%9%
Other Income 27271152146414103018
Interest 353739485661605557667880101
Depreciation 8111518202426282933354559
Profit before tax 2836482725444540101120180216224
Tax % 37%24%31%26%41%31%25%25%25%28%27%25%
Net Profit 18283320153134307587131162167
EPS in Rs 8.8912.5315.098.976.4113.2914.7312.2628.8531.8841.0849.4050.46
Dividend Payout % 3%12%10%0%0%0%0%0%12%14%15%8%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)55.56%17.86%-39.39%-25.00%106.67%9.68%-11.76%150.00%16.00%50.57%23.66%
Change in YoY Net Profit Growth (%)0.00%-37.70%-57.25%14.39%131.67%-96.99%-21.44%161.76%-134.00%34.57%-26.91%

Goodluck India 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:14%
5 Years:19%
3 Years:15%
TTM:12%
Compounded Profit Growth
10 Years:19%
5 Years:37%
3 Years:29%
TTM:23%
Stock Price CAGR
10 Years:31%
5 Years:96%
3 Years:33%
1 Year:-1%
Return on Equity
10 Years:14%
5 Years:15%
3 Years:15%
Last Year:15%

Last Updated: September 5, 2025, 5:10 am

Balance Sheet

Last Updated: December 10, 2025, 2:44 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 4444555555677
Reserves 1421772062272492803413794616141,0141,2041,295
Borrowings 284310352411451504510534590598616838963
Other Liabilities 9679108131158165143180197253269287313
Total Liabilities 5265706717738629549991,0981,2531,4701,9042,3372,577
Fixed Assets 124193227256252333341325362401505783791
CWIP 124845751123137723273
Investments 2551110014455455
Other Assets 3873684315125526156577608601,0281,2831,4681,658
Total Assets 5265706717738629549991,0981,2531,4701,9042,3372,577

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 49825323755858437767-3187
Cash from Investing Activity + -28-75-53-36-66-51-29-22-84-80-209-271
Cash from Financing Activity + -21-3-113-8-8-28-2361321284
Net Cash Flow 14-1-00-11-2-1000
Free Cash Flow 22110-14752820-7-11-177-96
CFO/OP 129%155%70%32%83%53%52%47%53%49%15%78%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-240.00-252.00-261.00-324.00-352.00-377.00-382.00-417.00-407.00-394.00-333.00-527.00

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 715264655854535540423648
Inventory Days 66679810993899811583858680
Days Payable 311831433829213220211915
Cash Conversion Cycle 107101131131112115130137103106103113
Working Capital Days 172030312318224529344548
ROCE %15%16%17%12%12%14%13%11%16%16%18%16%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 58.73%58.73%58.73%56.45%54.44%55.78%55.78%55.78%55.78%56.44%56.44%56.44%
FIIs 0.07%0.05%0.11%1.24%5.20%3.93%2.61%1.72%1.64%1.20%1.97%1.48%
DIIs 0.04%0.00%0.00%1.18%1.85%1.81%1.82%1.97%2.06%2.06%3.22%4.42%
Public 41.17%41.22%41.16%41.12%38.51%38.47%39.77%40.53%40.51%40.29%38.35%37.65%
No. of Shareholders 13,50115,73822,09230,16133,24636,31338,25841,02836,76336,26136,27237,212

Shareholding Pattern Chart

No. of Shareholders

Goodluck India 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
Bank of India Small Cap Fund 200,000 1.22 22.37N/AN/AN/A
Bank of India Mid & Small Cap Equity & Debt Fund 100,000 0.84 11.19N/AN/AN/A
Bank of India Multi Asset Allocation Fund 34,000 1.05 3.69N/AN/AN/A
Bank of India Large Cap Fund 17,000 0.92 1.9N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) 50.6646.4133.3129.4813.01
Diluted EPS (Rs.) 50.6646.4133.3129.4813.01
Cash EPS (Rs.) 64.3252.7344.1739.9823.48
Book Value[Excl.RevalReserv]/Share (Rs.) 398.16346.51219.88179.15156.46
Book Value[Incl.RevalReserv]/Share (Rs.) 398.16346.51219.88179.15156.46
Revenue From Operations / Share (Rs.) 1202.221109.331127.071004.83641.51
PBDIT / Share (Rs.) 105.7392.9080.4171.8649.93
PBIT / Share (Rs.) 92.0081.8068.4560.7238.71
PBT / Share (Rs.) 67.4757.4144.4138.6716.40
Net Profit / Share (Rs.) 50.5941.6332.2128.8412.26
NP After MI And SOA / Share (Rs.) 50.5941.6332.2128.8412.26
PBDIT Margin (%) 8.798.377.137.157.78
PBIT Margin (%) 7.657.376.076.046.03
PBT Margin (%) 5.615.173.943.842.55
Net Profit Margin (%) 4.203.752.852.871.91
NP After MI And SOA Margin (%) 4.203.752.852.871.91
Return on Networth / Equity (%) 12.7012.0114.6516.097.83
Return on Capital Employeed (%) 19.3220.0524.8825.4217.30
Return On Assets (%) 6.546.505.965.982.73
Long Term Debt / Equity (X) 0.120.090.150.250.33
Total Debt / Equity (X) 0.670.550.991.161.31
Asset Turnover Ratio (%) 1.732.012.262.221.50
Current Ratio (X) 1.511.931.421.351.37
Quick Ratio (X) 0.861.100.690.670.73
Inventory Turnover Ratio (X) 6.364.684.904.923.46
Dividend Payout Ratio (NP) (%) 1.9717.1612.130.000.00
Dividend Payout Ratio (CP) (%) 1.5513.548.840.000.00
Earning Retention Ratio (%) 98.0382.8487.870.000.00
Cash Earning Retention Ratio (%) 98.4586.4691.160.000.00
Interest Coverage Ratio (X) 4.313.813.353.262.24
Interest Coverage Ratio (Post Tax) (X) 3.062.712.342.311.55
Enterprise Value (Cr.) 3162.273211.741746.601243.53653.18
EV / Net Operating Revenue (X) 0.800.910.560.470.41
EV / EBITDA (X) 9.1410.887.976.655.34
MarketCap / Net Operating Revenue (X) 0.580.780.370.270.10
Retention Ratios (%) 98.0282.8387.860.000.00
Price / BV (X) 1.762.521.941.540.42
Price / Net Operating Revenue (X) 0.580.780.370.270.10
EarningsYield 0.070.040.070.100.18

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Goodluck India Ltd. is a Public Limited Listed company incorporated on 06/11/1986 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L74899DL1986PLC050910 and registration number is 050910. Currently Company is involved in the business activities of Manufacture of hot-rolled and cold-rolled products of steel. Company's Total Operating Revenue is Rs. 3935.89 Cr. and Equity Capital is Rs. 6.55 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Steel - Tubes/Pipes509 Arunachal Building, New Delhi Delhi 110001Contact not found
Management
NamePosition Held
Mr. Mahesh Chandra GargChairperson
Mr. Nitin GargWhole Time Director
Mr. Ramesh Chandra GargWhole Time Director
Mr. Shambhu Nath SinghWhole Time Director
Mr. Rajiv GoelInd. Non-Executive Director
Ms. Rajni AbbiInd. Non-Executive Director
Mr. Madhur GuptaInd. Non-Executive Director
Ms. Charu JindalInd. Non-Executive Director

FAQ

What is the intrinsic value of Goodluck India Ltd and is it undervalued?

As of 14 April 2026, Goodluck India Ltd's intrinsic value is ₹661.19, which is 36.24% lower than the current market price of ₹1,037.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (14.5 %), book value (₹392), dividend yield (0.39 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Goodluck India Ltd?

Goodluck India Ltd is trading at ₹1,037.00 as of 14 April 2026, with a FY2026-2027 high of ₹1,353 and low of ₹592. The stock is currently in the middle of its 52-week range. Market cap stands at ₹3,446 Cr..

How does Goodluck India Ltd's P/E ratio compare to its industry?

Goodluck India Ltd has a P/E ratio of 20.6, which is below the industry average of 40.74. This is broadly in line with or below the industry average.

Is Goodluck India Ltd financially healthy?

Key indicators for Goodluck India Ltd: ROCE of 16.1 % indicates efficient capital utilization. Dividend yield is 0.39 %.

Is Goodluck India Ltd profitable and how is the profit trend?

Goodluck India Ltd reported a net profit of ₹162 Cr in Mar 2025 on revenue of ₹3,936 Cr. Compared to ₹75 Cr in Mar 2022, the net profit shows an improving trend.

Does Goodluck India Ltd pay dividends?

Goodluck India Ltd has a dividend yield of 0.39 % at the current price of ₹1,037.00. 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 Goodluck India 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