Grovy India Ltd: Intrinsic Value & Share Price Analysis

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

As of 30 April 2026, Grovy India Ltd's intrinsic value is 20.42, which is 51.15% lower than the current market price of 41.80, suggesting the stock is overvalued. Calculated using the PE ratio method factoring in ROE (9.12 %), book value (16.5), dividend yield (0.24 %), and 5-year EPS CAGR.

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

Grovy India Ltd is trading at 41.80 as of 30 April 2026, with a FY2026-2027 high of 56.8 and low of 32.0. The stock is currently in the middle of its 52-week range. Market cap stands at 55.8 Cr..

Q: Is Grovy India Ltd financially healthy?

Key indicators: ROCE of 7.63 % is on the lower side. Dividend yield is 0.24 %.

Q: Is Grovy India Ltd profitable and how is the profit trend?

Grovy India Ltd reported a net profit of 2 Cr in Mar 2025 on revenue of 25 Cr. Compared to 1 Cr in Mar 2022, the net profit shows an improving trend.

Fair Value

₹30.29Overvalued by 27.54%vs CMP ₹41.80

P/E (25.1) × ROE (9.1%) × BV (₹16.50) × DY (0.24%)

₹20.42Overvalued by 51.15%vs CMP ₹41.80

MoS: -104.7% (Negative)Confidence: 68/100 (Moderate)Models: All 9: Overvalued

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹33.03	23%	Over (-21%)
Graham Number	Earnings	₹24.75	17%	Over (-40.8%)
DCF	Cash Flow	₹14.24	14%	Over (-65.9%)
Net Asset Value	Assets	₹16.50	7%	Over (-60.5%)
EV/EBITDA	Enterprise	₹3.15	9%	Over (-92.5%)
Dividend Discount	Dividends	₹3.69	9%	Over (-91.2%)
Earnings Yield	Earnings	₹16.50	7%	Over (-60.5%)
ROCE Capital	Returns	₹34.23	7%	Over (-18.1%)
Revenue Multiple	Revenue	₹19.04	6%	Over (-54.4%)
Consensus (9 models)		₹20.42	100%	Overvalued

Key Drivers: Wide model spread (₹3–₹34) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 9.0%

*Investments are subject to market risks

Analyst Summary

Grovy India Ltd operates in the Realty segment, NSE: GROVY | BSE: 539522, current market price is ₹41.80, market cap is 55.8 Cr.. At a glance, stock P/E is 25.1, ROE is 9.12 %, ROCE is 7.63 %, book value is 16.5, dividend yield is 0.24 %. The latest intrinsic value estimate is ₹20.42, around 51.1% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹25 Cr versus the prior period change of 30.0%, while latest net profit is about ₹2 Cr with a prior-period change of 79.0%. The 52-week range shown on this page is 56.8/32.0, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisGrovy India Ltd. is a Public Limited Listed company incorporated on 23/07/1985 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L74130DL198…

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

Investment Snapshot

Grovy India Ltd scores 55/100 (Average)

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

Stock Health52/100 · Moderate

ROCE 7.6% WeakROE 9.1% AverageD/E 0.56 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent

Smart Money50/100 · Moderate

Promoter holding at 73.0% Stable

Earnings Quality55/100 · Moderate

OPM expanding (5% → 7%) ImprovingWorking capital: 318 days Capital intensive

Quarterly Momentum70/100 · Strong

Revenue (4Q): +16% YoY GrowingProfit (4Q): +36% YoY StrongOPM: 5.7% (down 6.5% YoY) Margin pressure

Industry Rank45/100 · Moderate

P/E 25.1 vs industry 30.9 In-lineROCE 7.6% vs industry 12.6% Average3Y sales CAGR: 6% 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 26, 2026, 1:38 am

Market Cap	55.8 Cr.
Current Price	41.8
Intrinsic Value	₹20.42
High / Low	56.8/32.0
Stock P/E	25.1
Book Value	16.5
Dividend Yield	0.24 %
ROCE	7.63 %
ROE	9.12 %
Face Value	10.0
PEG Ratio	2.77

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Grovy India Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Grovy India Ltd	55.8 Cr.	41.8	56.8/32.0	25.1	16.5	0.24 %	7.63 %	9.12 %	10.0
Sunteck Realty Ltd	5,149 Cr.	351	479/270	25.2	246	0.43 %	7.54 %	5.95 %	1.00
Mahindra Lifespace Developers Ltd	6,782 Cr.	318	428/278	25.0	160	0.88 %	2.20 %	2.19 %	10.0
Brigade Enterprises Ltd	18,968 Cr.	776	1,332/601	25.0	265	0.32 %	13.3 %	14.9 %	10.0
Oberoi Realty Ltd	61,340 Cr.	1,687	2,006/1,390	27.2	460	0.47 %	17.7 %	14.7 %	10.0
Industry Average	16,544.16 Cr	417.65		30.86	149.75	0.65%	12.63%	12.77%	6.13

All Competitor Stocks of Grovy 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	3.37	10.59	4.49	5.61	5.94	3.51	1.26	1.11	19.65	3.40	8.25	14.96	3.00
Expenses	2.77	10.58	4.25	4.84	5.84	3.51	1.50	1.21	17.25	3.48	6.79	14.59	2.83
Operating Profit	0.60	0.01	0.24	0.77	0.10	0.00	-0.24	-0.10	2.40	-0.08	1.46	0.37	0.17
OPM %	17.80%	0.09%	5.35%	13.73%	1.68%	0.00%	-19.05%	-9.01%	12.21%	-2.35%	17.70%	2.47%	5.67%
Other Income	0.00	0.23	0.06	0.14	0.14	0.34	0.02	0.14	0.05	0.74	0.04	0.57	0.63
Interest	0.11	0.13	0.07	0.05	0.03	0.26	0.01	0.00	0.03	0.42	0.02	0.42	0.05
Depreciation	0.01	0.01	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.01	0.01	0.01
Profit before tax	0.48	0.10	0.22	0.85	0.19	0.06	-0.25	0.02	2.40	0.22	1.47	0.51	0.74
Tax %	27.08%	10.00%	27.27%	25.88%	15.79%	33.33%	0.00%	0.00%	24.17%	9.09%	25.85%	25.49%	27.03%
Net Profit	0.35	0.09	0.17	0.63	0.17	0.04	-0.25	0.02	1.82	0.20	1.10	0.38	0.54
EPS in Rs	0.26	0.07	0.13	0.47	0.13	0.03	-0.19	0.02	1.36	0.15	0.82	0.28	0.40

Last Updated: February 1, 2026, 5:46 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 6:46 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	0.17	3.93	7.51	9.16	12.30	8.77	17.86	13.29	21.54	20.92	19.55	25.42	29.61
Expenses	0.26	3.74	7.40	9.21	12.14	8.66	18.96	12.98	20.92	19.62	18.45	23.42	27.69
Operating Profit	-0.09	0.19	0.11	-0.05	0.16	0.11	-1.10	0.31	0.62	1.30	1.10	2.00	1.92
OPM %	-52.94%	4.83%	1.46%	-0.55%	1.30%	1.25%	-6.16%	2.33%	2.88%	6.21%	5.63%	7.87%	6.48%
Other Income	0.12	0.00	0.00	0.19	0.03	0.01	-0.19	1.27	0.60	0.25	0.69	0.94	1.98
Interest	0.00	0.00	0.01	0.00	0.00	0.00	0.04	0.10	0.03	0.28	0.40	0.47	0.91
Depreciation	0.00	0.02	0.03	0.04	0.03	0.02	0.01	0.03	0.07	0.05	0.06	0.07	0.05
Profit before tax	0.03	0.17	0.07	0.10	0.16	0.10	-1.34	1.45	1.12	1.22	1.33	2.40	2.94
Tax %	33.33%	17.65%	42.86%	40.00%	25.00%	30.00%	0.00%	1.38%	4.46%	25.41%	24.81%	25.00%
Net Profit	0.02	0.14	0.05	0.06	0.12	0.07	-1.34	1.44	1.08	0.91	1.00	1.79	2.22
EPS in Rs	0.04	0.25	0.09	0.11	0.21	0.12	-1.33	1.43	1.07	0.68	0.75	1.34	1.65
Dividend Payout %	0.00%	0.00%	0.00%	23.33%	11.67%	35.86%	0.00%	1.74%	2.32%	3.66%	3.33%	7.45%

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 (%)	600.00%	-64.29%	20.00%	100.00%	-41.67%	-2014.29%	207.46%	-25.00%	-15.74%	9.89%	79.00%
Change in YoY Net Profit Growth (%)	0.00%	-664.29%	84.29%	80.00%	-141.67%	-1972.62%	2221.75%	-232.46%	9.26%	25.63%	69.11%

Grovy 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:	21%
5 Years:	7%
3 Years:	6%
TTM:	99%

Compounded Profit Growth
10 Years:	29%
5 Years:	23%
3 Years:	18%
TTM:	432%

Stock Price CAGR
10 Years:	%
5 Years:	43%
3 Years:	19%
1 Year:	10%

Return on Equity
10 Years:	4%
5 Years:	8%
3 Years:	7%
Last Year:	9%

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

Balance Sheet

Last Updated: December 4, 2025, 2:59 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	1.40	1.40	1.40	1.40	1.40	2.51	2.51	2.51	2.51	3.33	3.33	13.34	13.34
Reserves	1.48	1.62	1.67	1.86	1.99	7.77	6.39	8.08	9.20	14.26	15.52	7.08	8.68
Borrowings	5.27	7.38	5.58	4.55	5.35	6.97	8.27	6.01	6.67	10.21	11.36	24.62	16.49
Other Liabilities	0.00	0.04	0.09	0.33	0.16	0.14	2.03	0.15	0.01	7.34	0.18	3.52	11.21
Total Liabilities	8.15	10.44	8.74	8.14	8.90	17.39	19.20	16.75	18.39	35.14	30.39	48.56	49.72
Fixed Assets	0.02	0.10	0.13	0.15	0.12	0.10	0.04	0.22	0.16	0.11	0.21	0.15	0.14
CWIP	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
Investments	0.37	0.02	3.49	0.19	0.23	0.26	0.26	0.67	0.63	0.81	1.35	0.77	1.85
Other Assets	7.76	10.32	5.12	7.80	8.55	17.03	18.90	15.86	17.60	34.22	28.83	47.64	47.73
Total Assets	8.15	10.44	8.74	8.14	8.90	17.39	19.20	16.75	18.39	35.14	30.39	48.56	49.72

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 +	-4.07	-0.00	0.01	-2.91	-0.90	-3.78	-1.07	0.72	-0.39	-8.42	-0.43	-13.42
Cash from Investing Activity +	-0.27	-0.00	-0.00	3.38	-0.02	2.98	0.96	-0.28	0.12	-0.17	-0.30	0.76
Cash from Financing Activity +	4.45	-0.00	-0.00	-1.03	0.79	-0.02	-0.03	0.03	0.30	8.08	0.72	12.66
Net Cash Flow	0.11	-0.00	-0.00	-0.56	-0.13	-0.82	-0.15	0.46	0.03	-0.51	-0.01	-0.00
Free Cash Flow	-4.07	-0.00	0.01	-2.91	-0.90	-3.78	-0.08	0.51	-0.39	-8.43	-0.54	-13.44
CFO/OP	4,522%	-0%	9%	5,760%	-538%	-3,391%	95%	232%	-45%	-641%	-6%	-641%

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	-5.36	-7.19	-5.47	-4.60	-5.19	-6.86	-9.37	-5.70	-6.05	-8.91	-10.26	-22.62

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	0.61	4.12	0.17	0.00	37.53	50.69
Inventory Days	12,345.59	915.51	201.98	299.66	148.40	643.78	780.97	465.29	563.81			585.54
Days Payable	0.00	0.00	0.00	0.00	0.00	0.00	6.73	4.66	0.00			0.16
Cash Conversion Cycle	12,345.59	915.51	201.98	299.66	148.40	643.78	774.86	464.76	563.98	0.00	37.53	636.07
Working Capital Days	4,959.71	258.19	-64.64	107.99	87.54	404.95	174.94	255.42	183.69	357.15	348.76	318.48
ROCE %	-0.51%	1.83%	0.84%	1.22%	1.93%	0.77%	-12.96%	9.12%	6.58%	6.50%	5.79%	7.60%

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	72.58%	72.58%	72.58%	72.58%	72.58%	72.58%	72.58%	72.58%	72.58%	72.58%	72.58%	73.00%
Public	27.42%	27.41%	27.42%	27.42%	27.42%	27.42%	27.41%	27.41%	27.42%	27.42%	27.42%	27.00%
No. of Shareholders	218	584	590	573	540	747	1,272	4,400	3,732	3,466	3,390	3,089

Shareholding Pattern Chart

No. of Shareholders

Grovy 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.)	1.35	3.00	2.72	4.28	5.73
Diluted EPS (Rs.)	1.35	3.00	2.72	4.28	5.73
Cash EPS (Rs.)	1.40	3.17	2.85	4.53	5.83
Book Value[Excl.RevalReserv]/Share (Rs.)	15.31	56.56	52.77	46.57	42.15
Book Value[Incl.RevalReserv]/Share (Rs.)	15.31	56.56	52.77	46.57	42.15
Dividend / Share (Rs.)	0.10	0.10	0.10	0.10	0.10
Revenue From Operations / Share (Rs.)	19.06	58.64	62.76	85.66	52.85
PBDIT / Share (Rs.)	2.20	5.35	4.63	4.82	6.16
PBIT / Share (Rs.)	2.15	5.18	4.49	4.56	6.06
PBT / Share (Rs.)	1.80	3.99	3.66	4.46	5.80
Net Profit / Share (Rs.)	1.35	3.00	2.71	4.28	5.72
PBDIT Margin (%)	11.54	9.12	7.37	5.62	11.65
PBIT Margin (%)	11.25	8.84	7.15	5.31	11.46
PBT Margin (%)	9.43	6.80	5.83	5.20	10.96
Net Profit Margin (%)	7.05	5.12	4.32	4.99	10.83
Return on Networth / Equity (%)	8.78	5.31	5.14	9.17	13.58
Return on Capital Employeed (%)	12.36	8.53	6.99	9.42	14.24
Return On Assets (%)	3.69	3.29	2.57	5.84	8.58
Long Term Debt / Equity (X)	0.13	0.07	0.21	0.03	0.01
Total Debt / Equity (X)	1.21	0.60	0.58	0.56	0.56
Asset Turnover Ratio (%)	0.64	0.59	0.78	1.23	0.73
Current Ratio (X)	1.87	2.89	2.51	2.83	2.61
Quick Ratio (X)	0.44	0.50	0.81	0.46	0.47
Inventory Turnover Ratio (X)	0.83	0.00	0.00	0.00	0.00
Dividend Payout Ratio (NP) (%)	1.85	3.32	2.77	2.33	0.00
Dividend Payout Ratio (CP) (%)	1.78	3.14	2.63	2.20	0.00
Earning Retention Ratio (%)	98.15	96.68	97.23	97.67	0.00
Cash Earning Retention Ratio (%)	98.22	96.86	97.37	97.80	0.00
Interest Coverage Ratio (X)	6.32	4.48	5.55	47.86	23.66
Interest Coverage Ratio (Post Tax) (X)	4.86	3.51	4.26	43.49	22.99
Enterprise Value (Cr.)	87.43	50.16	42.88	19.45	14.02
EV / Net Operating Revenue (X)	3.44	2.57	2.05	0.90	1.05
EV / EBITDA (X)	29.80	28.11	27.77	16.07	9.05
MarketCap / Net Operating Revenue (X)	2.47	1.98	1.56	0.61	0.64
Retention Ratios (%)	98.14	96.67	97.22	97.66	0.00
Price / BV (X)	3.08	2.06	1.86	1.14	0.80
Price / Net Operating Revenue (X)	2.47	1.98	1.56	0.61	0.64
EarningsYield	0.02	0.02	0.02	0.08	0.16

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Grovy India Ltd. is a Public Limited Listed company incorporated on 23/07/1985 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L74130DL1985PLC021532 and registration number is 021532. Currently Company is involved in the business activities of Other financial activities. Company's Total Operating Revenue is Rs. 25.42 Cr. and Equity Capital is Rs. 13.34 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Realty	122, 1st Floor, Vinoba Puri, New Delhi Delhi 110024	Contact not found

Management
Name	Position Held
Mr. Prakash Chand Jalan	Chairman
Mr. Nishit Jalan	WholeTime Director & CEO
Mr. Jay Nandan Jha	Ind. Non-Executive Director
Mr. Nawal Kishore Choudhury	Ind. Non-Executive Director
Mr. Anupam Singh Sisodia	Ind. Non-Executive Director
Mrs. Anita Jalan	Woman Director

FAQ

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

As of 30 April 2026, Grovy India Ltd's intrinsic value is ₹20.42, which is 51.15% lower than the current market price of ₹41.80, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (9.12 %), book value (₹16.5), dividend yield (0.24 %), and 5-year EPS CAGR.

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

Grovy India Ltd is trading at ₹41.80 as of 30 April 2026, with a FY2026-2027 high of ₹56.8 and low of ₹32.0. The stock is currently in the middle of its 52-week range. Market cap stands at ₹55.8 Cr..

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

Grovy India Ltd has a P/E ratio of 25.1, which is below the industry average of 30.86. This is broadly in line with or below the industry average.

Is Grovy India Ltd financially healthy?

Key indicators for Grovy India Ltd: ROCE of 7.63 % is on the lower side compared to the industry average of 12.63%. Dividend yield is 0.24 %.

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

Grovy India Ltd reported a net profit of ₹2 Cr in Mar 2025 on revenue of ₹25 Cr. Compared to ₹1 Cr in Mar 2022, the net profit shows an improving trend.

Does Grovy India Ltd pay dividends?

Grovy India Ltd has a dividend yield of 0.24 % at the current price of ₹41.80. The company pays dividends, though the yield is modest.