Gothi Plascon (India) Ltd: Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of Gothi Plascon (India) Ltd?

Gothi Plascon (India) Ltd is trading at 36.90 as of 15 April 2026, with a FY2026-2027 high of 53.6 and low of 33.2. The stock is currently near its 52-week low. Market cap stands at 37.6 Cr..

Q: Is Gothi Plascon (India) Ltd financially healthy?

Key indicators: ROCE of 18.8 % indicates efficient capital utilization. Dividend yield is 5.42 %.

Q: Is Gothi Plascon (India) Ltd profitable and how is the profit trend?

Gothi Plascon (India) Ltd reported a net profit of 2 Cr in Mar 2025 on revenue of 4 Cr. Compared to 2 Cr in Mar 2022, the net profit shows a declining trend.

Fair Value

₹30.72Overvalued by 16.75%vs CMP ₹36.90

P/E (21.2) × ROE (14.2%) × BV (₹12.10) × DY (5.42%)

₹18.86Overvalued by 48.89%vs CMP ₹36.90

MoS: -95.7% (Negative)Confidence: 70/100 (High)Models: All 10: Overvalued

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹30.58	20%	Over (-17.1%)
Graham Number	Earnings	₹21.76	14%	Over (-41%)
Earnings Power	Earnings	₹11.03	12%	Over (-70.1%)
DCF	Cash Flow	₹16.81	12%	Over (-54.4%)
Net Asset Value	Assets	₹12.11	6%	Over (-67.2%)
EV/EBITDA	Enterprise	₹21.91	8%	Over (-40.6%)
Dividend Discount	Dividends	₹10.20	8%	Over (-72.4%)
Earnings Yield	Earnings	₹17.40	6%	Over (-52.8%)
ROCE Capital	Returns	₹18.74	8%	Over (-49.2%)
Revenue Multiple	Revenue	₹6.43	5%	Over (-82.6%)
Consensus (10 models)		₹18.86	100%	Overvalued

Key Drivers: Wide model spread (₹6–₹31) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -0.5%

*Investments are subject to market risks

Investment Snapshot

Gothi Plascon (India) Ltd scores 58/100 (Average)

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

Stock Health69/100 · Strong

ROCE 18.8% GoodROE 14.2% GoodD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent

Smart Money50/100 · Moderate

Promoter holding at 73.4% Stable

Earnings Quality30/100 · Weak

OPM contracting (66% → 60%) DecliningWorking capital: 492 days Capital intensive

Quarterly Momentum78/100 · Strong

Revenue (4Q): +9% YoY GrowingProfit (4Q): +17% YoY PositiveOPM: 72.7% (up 4.6% YoY) Margin expansion

Industry Rank60/100 · Moderate

P/E 21.2 vs industry 28.7 In-lineROCE 18.8% vs industry 12.3% Above peers3Y sales CAGR: 4% Slow

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, 4:43 am

Market Cap	37.6 Cr.
Current Price	36.9
Intrinsic Value	₹18.86
High / Low	53.6/33.2
Stock P/E	21.2
Book Value	12.1
Dividend Yield	5.42 %
ROCE	18.8 %
ROE	14.2 %
Face Value	10.0
PEG Ratio	-46.74

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Gothi Plascon (India) Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Gothi Plascon (India) Ltd	37.6 Cr.	36.9	53.6/33.2	21.2	12.1	5.42 %	18.8 %	14.2 %	10.0
Grovy India Ltd	48.2 Cr.	36.1	56.8/33.0	21.7	16.5	0.28 %	7.63 %	9.12 %	10.0
Brigade Enterprises Ltd	16,451 Cr.	673	1,332/601	21.7	265	0.37 %	13.3 %	14.9 %	10.0
Generic Engineering Construction & Projects Ltd	257 Cr.	45.2	60.0/26.6	20.1	50.6	0.00 %	7.55 %	2.97 %	5.00
Sunteck Realty Ltd	4,333 Cr.	295	479/270	22.7	228	0.51 %	6.28 %	4.71 %	1.00
Industry Average	14,426.24 Cr	370.03		28.73	148.62	0.68%	12.33%	12.56%	6.13

All Competitor Stocks of Gothi Plascon (India) 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	1.08	1.05	1.06	1.08	1.19	1.05	1.05	1.06	1.16	1.10	0.92	1.49	1.21
Expenses	0.37	0.57	0.29	0.31	0.62	0.73	0.49	0.29	0.37	0.61	0.41	0.52	0.33
Operating Profit	0.71	0.48	0.77	0.77	0.57	0.32	0.56	0.77	0.79	0.49	0.51	0.97	0.88
OPM %	65.74%	45.71%	72.64%	71.30%	47.90%	30.48%	53.33%	72.64%	68.10%	44.55%	55.43%	65.10%	72.73%
Other Income	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.04	0.00	0.00	0.04
Interest	0.00	0.03	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.04	0.05	0.05	0.05
Depreciation	0.09	0.09	0.09	0.09	0.09	0.09	0.09	0.09	0.09	0.09	0.10	0.10	0.14
Profit before tax	0.62	0.36	0.68	0.68	0.48	0.23	0.47	0.68	0.70	0.40	0.36	0.82	0.73
Tax %	0.00%	155.56%	0.00%	11.76%	0.00%	200.00%	0.00%	13.24%	0.00%	127.50%	0.00%	2.44%	0.00%
Net Profit	0.62	-0.20	0.68	0.60	0.48	-0.23	0.47	0.59	0.69	-0.12	0.36	0.81	0.73
EPS in Rs	0.61	-0.20	0.67	0.59	0.47	-0.23	0.46	0.58	0.68	-0.12	0.35	0.79	0.72

Last Updated: March 3, 2026, 9:28 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 6:20 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	0.97	1.49	1.53	2.25	2.58	3.38	3.81	3.58	3.94	4.25	4.38	4.37	4.72
Expenses	0.20	0.21	0.36	0.35	0.32	0.36	1.02	1.09	1.18	1.63	1.88	1.66	1.87
Operating Profit	0.77	1.28	1.17	1.90	2.26	3.02	2.79	2.49	2.76	2.62	2.50	2.71	2.85
OPM %	79.38%	85.91%	76.47%	84.44%	87.60%	89.35%	73.23%	69.55%	70.05%	61.65%	57.08%	62.01%	60.38%
Other Income	0.00	0.02	0.05	0.01	0.23	0.00	0.01	0.00	0.01	0.00	0.00	0.04	0.08
Interest	0.48	0.45	0.32	0.10	0.00	0.00	0.00	0.01	0.00	0.04	0.07	0.15	0.19
Depreciation	0.13	0.27	0.27	0.28	0.27	0.30	0.32	0.32	0.33	0.36	0.36	0.36	0.43
Profit before tax	0.16	0.58	0.63	1.53	2.22	2.72	2.48	2.16	2.44	2.22	2.07	2.24	2.31
Tax %	0.00%	0.00%	0.00%	0.65%	0.00%	19.85%	25.81%	25.00%	25.00%	25.23%	26.09%	26.79%
Net Profit	0.16	0.58	0.63	1.53	2.22	2.17	1.84	1.62	1.82	1.65	1.53	1.63	1.78
EPS in Rs	0.16	0.57	0.62	1.50	2.18	2.13	1.80	1.59	1.78	1.62	1.50	1.60	1.74
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	55.43%	62.96%	56.04%	123.64%	133.33%	125.15%

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 (%)	262.50%	8.62%	142.86%	45.10%	-2.25%	-15.21%	-11.96%	12.35%	-9.34%	-7.27%	6.54%
Change in YoY Net Profit Growth (%)	0.00%	-253.88%	134.24%	-97.76%	-47.35%	-12.96%	3.25%	24.30%	-21.69%	2.07%	13.81%

Gothi Plascon (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:	11%
5 Years:	3%
3 Years:	4%
TTM:	-3%

Compounded Profit Growth
10 Years:	11%
5 Years:	-3%
3 Years:	-4%
TTM:	15%

Stock Price CAGR
10 Years:	18%
5 Years:	29%
3 Years:	30%
1 Year:	12%

Return on Equity
10 Years:	17%
5 Years:	14%
3 Years:	14%
Last Year:	14%

Last Updated: September 5, 2025, 3:40 pm

Balance Sheet

Last Updated: March 3, 2026, 3:04 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	10.20	10.20	10.20	10.20	10.20	10.20	10.20	10.20	10.20	10.20	10.20	10.20	10.20
Reserves	-6.87	-6.28	-5.65	-4.13	-1.91	0.26	0.87	1.47	2.27	1.89	1.38	0.97	2.14
Borrowings	3.50	2.66	1.58	0.00	2.11	0.00	0.00	0.00	0.42	0.29	0.15	2.24	2.23
Other Liabilities	1.60	1.47	1.75	2.02	0.20	2.66	2.20	2.63	2.57	2.70	3.18	3.87	3.84
Total Liabilities	8.43	8.05	7.88	8.09	10.60	13.12	13.27	14.30	15.46	15.08	14.91	17.28	18.41
Fixed Assets	3.78	7.85	7.67	7.58	7.37	7.21	7.02	6.75	7.17	6.87	6.51	8.60	8.44
CWIP	4.34	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Assets	0.31	0.20	0.21	0.51	3.23	5.91	6.25	7.55	8.29	8.21	8.40	8.68	9.97
Total Assets	8.43	8.05	7.88	8.09	10.60	13.12	13.27	14.30	15.46	15.08	14.91	17.28	18.41

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 +	0.73	1.36	1.18	1.70	-0.21	-0.60	1.54	0.99	1.25	2.25	2.28	2.90
Cash from Investing Activity +	-1.64	0.02	-0.04	-0.18	0.16	0.45	-0.12	-0.06	-0.75	-0.09	0.00	-3.02
Cash from Financing Activity +	0.89	-1.39	-1.14	-1.40	0.09	0.00	-1.23	-1.02	-0.60	-2.17	-2.18	0.01
Net Cash Flow	-0.02	-0.01	0.00	0.11	0.04	-0.15	0.19	-0.08	-0.10	-0.01	0.10	-0.12
Free Cash Flow	-0.91	1.36	1.14	1.51	-0.28	-0.74	1.41	0.94	0.50	2.19	2.28	0.47
CFO/OP	95%	106%	101%	89%	-9%	-20%	75%	61%	67%	106%	112%	130%

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	-2.73	-1.38	-0.41	1.90	0.15	3.02	2.79	2.49	2.34	2.33	2.35	0.47

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	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Inventory Days
Days Payable
Cash Conversion Cycle	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Working Capital Days	101.60	46.54	42.94	64.89	404.61	562.62	572.89	694.32	706.84	629.52	577.50	491.96
ROCE %	9.50%	15.36%	14.16%	26.72%	26.96%	26.08%	23.04%	19.09%	19.87%	17.89%	17.75%	18.85%

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	73.39%	73.39%	73.39%	73.39%	73.39%	73.39%	73.39%	73.39%	73.39%	73.39%	73.39%	73.39%
Public	26.60%	26.60%	26.61%	26.59%	26.60%	26.61%	26.61%	26.61%	26.61%	26.60%	26.61%	26.60%
No. of Shareholders	5,879	5,816	5,786	5,775	5,835	5,816	5,819	5,824	5,761	5,710	5,666	5,662

Shareholding Pattern Chart

No. of Shareholders

Gothi Plascon (India) Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	1.60	1.50	1.62	1.79	1.59
Diluted EPS (Rs.)	1.60	1.50	1.62	1.79	1.59
Cash EPS (Rs.)	1.95	1.85	1.98	2.11	1.90
Book Value[Excl.RevalReserv]/Share (Rs.)	10.95	11.35	11.85	12.23	11.44
Book Value[Incl.RevalReserv]/Share (Rs.)	10.95	11.35	11.85	12.23	11.44
Dividend / Share (Rs.)	2.00	2.00	2.00	1.00	1.00
Revenue From Operations / Share (Rs.)	4.28	4.29	4.17	3.86	3.51
PBDIT / Share (Rs.)	2.59	2.38	2.55	2.72	2.44
PBIT / Share (Rs.)	2.23	2.03	2.20	2.39	2.13
PBT / Share (Rs.)	2.19	2.03	2.17	2.39	2.12
Net Profit / Share (Rs.)	1.60	1.50	1.62	1.79	1.59
PBDIT Margin (%)	60.51	55.54	61.27	70.38	69.68
PBIT Margin (%)	52.20	47.37	52.73	62.03	60.82
PBT Margin (%)	51.24	47.36	52.02	61.94	60.54
Net Profit Margin (%)	37.31	35.04	38.90	46.34	45.30
Return on Networth / Equity (%)	14.58	13.24	13.68	14.62	13.89
Return on Capital Employeed (%)	14.20	14.65	15.37	16.19	15.73
Return On Assets (%)	9.42	10.29	10.96	11.80	11.33
Long Term Debt / Equity (X)	0.20	0.01	0.02	0.03	0.00
Total Debt / Equity (X)	0.20	0.01	0.02	0.03	0.00
Asset Turnover Ratio (%)	0.27	0.29	0.27	0.26	0.25
Current Ratio (X)	6.55	11.06	16.36	22.09	16.09
Quick Ratio (X)	6.54	11.05	16.35	22.07	16.08
Inventory Turnover Ratio (X)	900.12	0.00	0.00	0.14	0.00
Dividend Payout Ratio (NP) (%)	125.23	133.00	123.32	55.92	62.91
Dividend Payout Ratio (CP) (%)	102.40	107.87	101.11	47.38	52.62
Earning Retention Ratio (%)	-25.23	-33.00	-23.32	44.08	37.09
Cash Earning Retention Ratio (%)	-2.40	-7.87	-1.11	52.62	47.38
Interest Coverage Ratio (X)	63.05	8102.00	87.43	734.07	244.67
Interest Coverage Ratio (Post Tax) (X)	39.88	5113.67	56.51	484.30	160.06
Enterprise Value (Cr.)	52.18	44.43	33.31	25.53	19.01
EV / Net Operating Revenue (X)	11.95	10.15	7.83	6.49	5.31
EV / EBITDA (X)	19.75	18.28	12.78	9.22	7.62
MarketCap / Net Operating Revenue (X)	11.66	10.28	7.86	6.45	5.39
Retention Ratios (%)	-25.23	-33.00	-23.32	44.07	37.08
Price / BV (X)	4.56	3.88	2.76	2.04	1.65
Price / Net Operating Revenue (X)	11.66	10.28	7.86	6.45	5.39
EarningsYield	0.03	0.03	0.04	0.07	0.08

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Gothi Plascon (India) Ltd. is a Public Limited Listed company incorporated on 11/10/1994 and has its registered office in the State of Pondicherry, India. Company's Corporate Identification Number(CIN) is L45400PY1994PLC008380 and registration number is 028895. Currently Company is involved in the business activities of Real estate activities with own or leased property. Company's Total Operating Revenue is Rs. 4.37 Cr. and Equity Capital is Rs. 10.20 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Realty	17/5B, 1A, Vazhudavur Road, Opp to Agri. Research Centre, Pondicherry Pondicherry 605009	Contact not found

Management
Name	Position Held
Mr. Sanjay Gothi	Managing Director
Mrs. Priyadarshana Gothi	Non Executive Director
Mr. Krishnasamy Thirumurthi	Ind. Non-Executive Director
Mr. Ram Prasad Vaduvoor Pattabhiraman	Ind. Non-Executive Director
Mrs. Pooja Devi Bokdia	Ind. Non-Executive Director

FAQ

What is the intrinsic value of Gothi Plascon (India) Ltd and is it undervalued?

As of 15 April 2026, Gothi Plascon (India) Ltd's intrinsic value is ₹18.86, which is 48.89% lower than the current market price of ₹36.90, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (14.2 %), book value (₹12.1), dividend yield (5.42 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Gothi Plascon (India) Ltd?

Gothi Plascon (India) Ltd is trading at ₹36.90 as of 15 April 2026, with a FY2026-2027 high of ₹53.6 and low of ₹33.2. The stock is currently near its 52-week low. Market cap stands at ₹37.6 Cr..

How does Gothi Plascon (India) Ltd's P/E ratio compare to its industry?

Gothi Plascon (India) Ltd has a P/E ratio of 21.2, which is below the industry average of 28.73. This is broadly in line with or below the industry average.

Is Gothi Plascon (India) Ltd financially healthy?

Key indicators for Gothi Plascon (India) Ltd: ROCE of 18.8 % indicates efficient capital utilization. Dividend yield is 5.42 %.

Is Gothi Plascon (India) Ltd profitable and how is the profit trend?

Gothi Plascon (India) Ltd reported a net profit of ₹2 Cr in Mar 2025 on revenue of ₹4 Cr. Compared to ₹2 Cr in Mar 2022, the net profit shows a declining trend.

Does Gothi Plascon (India) Ltd pay dividends?

Gothi Plascon (India) Ltd has a dividend yield of 5.42 % at the current price of ₹36.90. This is a relatively attractive yield for income-seeking investors.