Goodluck India Ltd: Intrinsic Value & Share Price Analysis

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

As of 05 May 2026, Goodluck India Ltd's intrinsic value is 696.24, which is 46.44% lower than the current market price of 1,300.00, suggesting the stock is overvalued. Calculated using the PE ratio method factoring in ROE (14.5 %), book value (392), dividend yield (0.31 %), and 5-year EPS CAGR.

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

Goodluck India Ltd is trading at 1,300.00 as of 05 May 2026, with a FY2026-2027 high of 1,353 and low of 686. The stock is currently near its 52-week high. Market cap stands at 4,332 Cr..

Q: Is Goodluck India Ltd financially healthy?

Key indicators: ROCE of 16.1 % indicates efficient capital utilization. Dividend yield is 0.31 %.

Q: 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.

Fair Value

₹1,181.38Fairly Valued by 9.12%vs CMP ₹1,300.00

P/E (25.9) × ROE (14.5%) × BV (₹392.00) × DY (0.31%)

₹720.56Overvalued by 44.57%vs CMP ₹1,300.00

MoS: -80.4% (Negative)Confidence: 63/100 (Moderate)Models: 1 Fair, 8 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹1,321.14	22%	Fair (+1.6%)
Graham Number	Earnings	₹667.13	16%	Over (-48.7%)
Earnings Power	Earnings	₹33.19	11%	Over (-97.4%)
DCF	Cash Flow	₹607.04	13%	Over (-53.3%)
Net Asset Value	Assets	₹390.72	7%	Over (-69.9%)
EV/EBITDA	Enterprise	₹565.67	9%	Over (-56.5%)
Earnings Yield	Earnings	₹504.60	7%	Over (-61.2%)
ROCE Capital	Returns	₹979.91	9%	Over (-24.6%)
Revenue Multiple	Revenue	₹590.58	5%	Over (-54.6%)
Consensus (9 models)		₹720.56	100%	Overvalued

Key Drivers: Wide model spread (₹33–₹1,321) — 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

Analyst Summary

Goodluck India Ltd operates in the Steel - Tubes/Pipes segment, current market price is ₹1,300.00, market cap is 4,332 Cr.. At a glance, stock P/E is 25.9, ROE is 14.5 %, ROCE is 16.1 %, book value is 392, dividend yield is 0.31 %. The latest intrinsic value estimate is ₹720.56, around 44.6% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹3,936 Cr versus the prior period change of 11.7%, while latest net profit is about ₹162 Cr with a prior-period change of 23.7%. The 52-week range shown on this page is 1,353/686, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisGoodluck 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 L74899DL…

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

Investment Snapshot

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 25.9 vs industry 46.3 Cheaper than peersROCE 16.1% vs industry 15.4% AverageROE 14.5% vs industry 11.5% 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: May 5, 2026, 12:12 am

Market Cap	4,332 Cr.
Current Price	1,300
Intrinsic Value	₹696.24
High / Low	1,353/686
Stock P/E	25.9
Book Value	392
Dividend Yield	0.31 %
ROCE	16.1 %
ROE	14.5 %
Face Value	2.00
PEG Ratio	2.19

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

Stock P/E Current Price Intrinsic Value

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	4,332 Cr.	1,300	1,353/686	25.9	392	0.31 %	16.1 %	14.5 %	2.00
Man Industries (India) Ltd	4,018 Cr.	535	570/250	21.4	262	0.00 %	16.0 %	10.0 %	5.00
Surya Roshni Ltd	5,804 Cr.	268	359/187	18.3	115	1.59 %	20.7 %	14.9 %	5.00
Hi-Tech Pipes Ltd	1,881 Cr.	92.6	128/70.1	29.2	60.2	0.03 %	11.3 %	7.47 %	1.00
Gandhi Special Tubes Ltd	1,051 Cr.	870	1,034/619	14.6	236	1.72 %	27.5 %	21.0 %	5.00
Industry Average	11,480.25 Cr	604.58		46.26	165.08	0.37%	15.35%	11.53%	4.69

All Competitor Stocks of Goodluck India Ltd

Quarterly Result

Metric	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
Sales	779	706	765	858	886	878	902	913	976	942	1,105	983	991
Expenses	732	658	707	788	814	804	836	838	905	862	1,020	891	900
Operating Profit	47	48	58	70	72	74	67	75	71	80	85	92	92
OPM %	6%	7%	8%	8%	8%	8%	7%	8%	7%	9%	8%	9%	9%
Other Income	4	5	2	1	2	1	6	3	16	2	9	4	4
Interest	15	17	15	22	19	21	16	22	17	20	22	28	26
Depreciation	8	8	9	9	9	9	9	10	10	10	14	15	15
Profit before tax	28	28	36	40	46	46	48	46	60	52	57	53	55
Tax %	27%	34%	23%	29%	24%	31%	26%	25%	25%	23%	27%	25%	25%
Net Profit	20	18	28	29	35	32	36	34	45	40	42	40	41
EPS in Rs	7.83	6.75	10.24	10.49	12.73	11.20	11.17	10.53	13.76	12.24	12.87	12.08	12.43

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

Quarterly Chart

Profit & Loss - Annual Report

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

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	971	1,056	980	1,093	1,270	1,657	1,636	1,572	2,613	3,072	3,525	3,936	4,111
Expenses	927	998	889	1,006	1,172	1,530	1,508	1,456	2,430	2,868	3,242	3,625	3,744
Operating Profit	44	58	91	87	99	127	128	117	183	204	283	311	367
OPM %	5%	5%	9%	8%	8%	8%	8%	7%	7%	7%	8%	8%	9%
Other Income	27	27	11	5	2	1	4	6	4	14	10	30	18
Interest	35	37	39	48	56	61	60	55	57	66	78	80	101
Depreciation	8	11	15	18	20	24	26	28	29	33	35	45	59
Profit before tax	28	36	48	27	25	44	45	40	101	120	180	216	224
Tax %	37%	24%	31%	26%	41%	31%	25%	25%	25%	28%	27%	25%
Net Profit	18	28	33	20	15	31	34	30	75	87	131	162	167
EPS in Rs	8.89	12.53	15.09	8.97	6.41	13.29	14.73	12.26	28.85	31.88	41.08	49.40	50.46
Dividend Payout %	3%	12%	10%	0%	0%	0%	0%	0%	12%	14%	15%	8%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
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

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	4	4	4	4	5	5	5	5	5	5	6	7	7
Reserves	142	177	206	227	249	280	341	379	461	614	1,014	1,204	1,295
Borrowings	284	310	352	411	451	504	510	534	590	598	616	838	963
Other Liabilities	96	79	108	131	158	165	143	180	197	253	269	287	313
Total Liabilities	526	570	671	773	862	954	999	1,098	1,253	1,470	1,904	2,337	2,577
Fixed Assets	124	193	227	256	252	333	341	325	362	401	505	783	791
CWIP	12	4	8	4	57	5	1	12	31	37	72	32	73
Investments	2	5	5	1	1	1	0	0	1	4	45	54	55
Other Assets	387	368	431	512	552	615	657	760	860	1,028	1,283	1,468	1,658
Total Assets	526	570	671	773	862	954	999	1,098	1,253	1,470	1,904	2,337	2,577

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	49	82	53	23	75	58	58	43	77	67	-3	187
Cash from Investing Activity +	-28	-75	-53	-36	-66	-51	-29	-22	-84	-80	-209	-271
Cash from Financing Activity +	-21	-3	-1	13	-8	-8	-28	-23	6	13	212	84
Net Cash Flow	1	4	-1	-0	0	-1	1	-2	-1	0	0	0
Free Cash Flow	22	11	0	-14	7	5	28	20	-7	-11	-177	-96
CFO/OP	129%	155%	70%	32%	83%	53%	52%	47%	53%	49%	15%	78%

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 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

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	71	52	64	65	58	54	53	55	40	42	36	48
Inventory Days	66	67	98	109	93	89	98	115	83	85	86	80
Days Payable	31	18	31	43	38	29	21	32	20	21	19	15
Cash Conversion Cycle	107	101	131	131	112	115	130	137	103	106	103	113
Working Capital Days	17	20	30	31	23	18	22	45	29	34	45	48
ROCE %	15%	16%	17%	12%	12%	14%	13%	11%	16%	16%	18%	16%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 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	13,501	15,738	22,092	30,161	33,246	36,313	38,258	41,028	36,763	36,261	36,272	37,212

Shareholding Pattern Chart

No. of Shareholders

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

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	2.00	2.00	2.00	2.00	2.00
Basic EPS (Rs.)	50.66	46.41	33.31	29.48	13.01
Diluted EPS (Rs.)	50.66	46.41	33.31	29.48	13.01
Cash EPS (Rs.)	64.32	52.73	44.17	39.98	23.48
Book Value[Excl.RevalReserv]/Share (Rs.)	398.16	346.51	219.88	179.15	156.46
Book Value[Incl.RevalReserv]/Share (Rs.)	398.16	346.51	219.88	179.15	156.46
Revenue From Operations / Share (Rs.)	1202.22	1109.33	1127.07	1004.83	641.51
PBDIT / Share (Rs.)	105.73	92.90	80.41	71.86	49.93
PBIT / Share (Rs.)	92.00	81.80	68.45	60.72	38.71
PBT / Share (Rs.)	67.47	57.41	44.41	38.67	16.40
Net Profit / Share (Rs.)	50.59	41.63	32.21	28.84	12.26
NP After MI And SOA / Share (Rs.)	50.59	41.63	32.21	28.84	12.26
PBDIT Margin (%)	8.79	8.37	7.13	7.15	7.78
PBIT Margin (%)	7.65	7.37	6.07	6.04	6.03
PBT Margin (%)	5.61	5.17	3.94	3.84	2.55
Net Profit Margin (%)	4.20	3.75	2.85	2.87	1.91
NP After MI And SOA Margin (%)	4.20	3.75	2.85	2.87	1.91
Return on Networth / Equity (%)	12.70	12.01	14.65	16.09	7.83
Return on Capital Employeed (%)	19.32	20.05	24.88	25.42	17.30
Return On Assets (%)	6.54	6.50	5.96	5.98	2.73
Long Term Debt / Equity (X)	0.12	0.09	0.15	0.25	0.33
Total Debt / Equity (X)	0.67	0.55	0.99	1.16	1.31
Asset Turnover Ratio (%)	1.73	2.01	2.26	2.22	1.50
Current Ratio (X)	1.51	1.93	1.42	1.35	1.37
Quick Ratio (X)	0.86	1.10	0.69	0.67	0.73
Inventory Turnover Ratio (X)	6.36	4.68	4.90	4.92	3.46
Dividend Payout Ratio (NP) (%)	1.97	17.16	12.13	0.00	0.00
Dividend Payout Ratio (CP) (%)	1.55	13.54	8.84	0.00	0.00
Earning Retention Ratio (%)	98.03	82.84	87.87	0.00	0.00
Cash Earning Retention Ratio (%)	98.45	86.46	91.16	0.00	0.00
Interest Coverage Ratio (X)	4.31	3.81	3.35	3.26	2.24
Interest Coverage Ratio (Post Tax) (X)	3.06	2.71	2.34	2.31	1.55
Enterprise Value (Cr.)	3162.27	3211.74	1746.60	1243.53	653.18
EV / Net Operating Revenue (X)	0.80	0.91	0.56	0.47	0.41
EV / EBITDA (X)	9.14	10.88	7.97	6.65	5.34
MarketCap / Net Operating Revenue (X)	0.58	0.78	0.37	0.27	0.10
Retention Ratios (%)	98.02	82.83	87.86	0.00	0.00
Price / BV (X)	1.76	2.52	1.94	1.54	0.42
Price / Net Operating Revenue (X)	0.58	0.78	0.37	0.27	0.10
EarningsYield	0.07	0.04	0.07	0.10	0.18

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.

INDUSTRY	ADDRESS	CONTACT
Steel - Tubes/Pipes	509 Arunachal Building, New Delhi Delhi 110001	Contact not found

Management
Name	Position Held
Mr. Mahesh Chandra Garg	Chairperson
Mr. Nitin Garg	Whole Time Director
Mr. Ramesh Chandra Garg	Whole Time Director
Mr. Shambhu Nath Singh	Whole Time Director
Mr. Rajiv Goel	Ind. Non-Executive Director
Ms. Rajni Abbi	Ind. Non-Executive Director
Mr. Madhur Gupta	Ind. Non-Executive Director
Ms. Charu Jindal	Ind. Non-Executive Director

FAQ

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

As of 05 May 2026, Goodluck India Ltd's intrinsic value is ₹720.56, which is 44.57% lower than the current market price of ₹1,300.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (14.5 %), book value (₹392), dividend yield (0.31 %), 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 ₹1,300.00 as of 05 May 2026, with a FY2026-2027 high of ₹1,353 and low of ₹686. The stock is currently near its 52-week high. Market cap stands at ₹4,332 Cr..

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

Goodluck India Ltd has a P/E ratio of 25.9, which is below the industry average of 46.26. 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 0.31 %.

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 0.31 % at the current price of ₹1,300.00. The company pays dividends, though the yield is modest.