Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:45 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 530141 | NSE: GYANDEV

Gyan Developers & Builders Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹26.26Overvalued by 33.69%vs CMP ₹39.60

P/E (9.2) × ROE (22.4%) × BV (₹15.60) × DY (2.00%)

₹40.57Fairly Valued by 2.45%vs CMP ₹39.60
MoS: +2.4% (Thin)Confidence: 37/100 (Low)Models: 2 Under, 3 Fair, 3 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹37.3626%Fair (-5.7%)
Graham NumberEarnings₹38.8516%Fair (-1.9%)
Earnings PowerEarnings₹6.3313%Over (-84%)
DCFCash Flow₹105.3213%Under (+166%)
Net Asset ValueAssets₹15.748%Over (-60.3%)
EV/EBITDAEnterprise₹46.2610%Under (+16.8%)
Earnings YieldEarnings₹43.008%Fair (+8.6%)
Revenue MultipleRevenue₹17.576%Over (-55.6%)
Consensus (8 models)₹40.57100%Fairly Valued
Key Drivers: EPS CAGR 42.3% lifts DCF — verify sustainability. | Wide model spread (₹6–₹105) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 42.3%

*Investments are subject to market risks

Investment Snapshot

65
Gyan Developers & Builders Ltd scores 65/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health76/100 · Strong
ROCE 32.0% ExcellentROE 22.4% ExcellentD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent
Smart Money50/100 · Moderate
Promoter holding at 64.9% Stable
Earnings Quality55/100 · Moderate
OPM expanding (-367% → 31%) ImprovingWorking capital: 157 days Capital intensive
Quarterly Momentum50/100 · Moderate
Industry Rank90/100 · Strong
P/E 9.2 vs industry 36.6 Cheaper than peersROCE 32.0% vs industry 16.4% Above peers3Y sales CAGR: 390% 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.

Gyan Developers & Builders Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
30/100
Low
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 9.2 vs Ind 36.6 | ROCE 32.0% | ROE 22.4% | CFO/NP N/A
Balance Sheet Stress
0/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.00x | IntCov 0.0x | Current 4.73x | Borrow/Reserve 0.00x
Cash Flow Reliability
43/100
Mixed
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹1 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII N/A | Prom 0.00 pp
Business Momentum
0
Watch closely
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales N/A | Q NP -200.0% | Q OPM 0.0 pp
Derived FieldValueHow it is derived
Valuation Gap %+2.4%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.00xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII ChangeN/ALatest FII% minus previous FII%
DII ChangeN/ALatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change+22Latest shareholder count minus previous count
Quarterly Sales ChangeN/ALatest quarter sales vs previous quarter sales
Quarterly Profit Change-200.0%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change0.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:45 am

Market Cap 11.9 Cr.
Current Price 39.6
Intrinsic Value₹40.57
High / Low 75.6/20.6
Stock P/E9.21
Book Value 15.6
Dividend Yield0.00 %
ROCE32.0 %
ROE22.4 %
Face Value 10.0
PEG Ratio0.22

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

View Share Price Target for Gyan Developers & Builders Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Gyan Developers & Builders Ltd 11.9 Cr. 39.6 75.6/20.69.21 15.60.00 %32.0 %22.4 % 10.0
Vascon Engineers Ltd 707 Cr. 30.5 74.6/26.89.21 49.30.00 %7.76 %6.59 % 10.0
Ansal Buildwell Ltd 66.7 Cr. 90.4 158/79.09.74 1841.11 %9.92 %6.19 % 10.0
HG Infra Engineering Ltd 3,112 Cr. 478 1,275/4308.15 4740.42 %16.8 %18.3 % 10.0
HB Estate Developers Ltd 142 Cr. 61.7 111/56.811.1 78.30.00 %8.20 %6.60 % 10.0
Industry Average3,374.20 Cr159.1236.56125.440.20%16.37%21.40%21.58

All Competitor Stocks of Gyan Developers & Builders Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 0.000.000.000.560.000.000.000.000.003.520.090.000.00
Expenses 0.020.060.050.330.020.030.010.010.061.730.100.020.06
Operating Profit -0.02-0.06-0.050.23-0.02-0.03-0.01-0.01-0.061.79-0.01-0.02-0.06
OPM % 41.07%50.85%-11.11%
Other Income 0.000.070.000.000.000.020.000.000.000.000.000.000.00
Interest 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Depreciation 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Profit before tax -0.020.01-0.050.23-0.02-0.01-0.01-0.01-0.061.79-0.01-0.02-0.06
Tax % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%22.91%0.00%0.00%0.00%
Net Profit -0.020.01-0.050.23-0.02-0.01-0.01-0.01-0.061.38-0.01-0.02-0.06
EPS in Rs -0.070.03-0.170.77-0.07-0.03-0.03-0.03-0.204.60-0.03-0.07-0.20

Last Updated: March 3, 2026, 9:20 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 3:36 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1.061.301.051.081.521.480.820.080.030.070.563.523.61
Expenses 0.781.110.971.011.521.410.750.200.190.210.432.141.91
Operating Profit 0.280.190.080.070.000.070.07-0.12-0.16-0.140.131.381.70
OPM % 26.42%14.62%7.62%6.48%0.00%4.73%8.54%-150.00%-533.33%-200.00%23.21%39.20%47.09%
Other Income 0.050.040.020.000.200.000.010.050.000.000.020.000.00
Interest 0.010.000.000.000.000.000.000.000.000.000.000.000.00
Depreciation 0.040.030.040.030.010.000.000.000.000.000.000.010.00
Profit before tax 0.280.200.060.040.190.070.08-0.07-0.16-0.140.151.371.70
Tax % 25.00%35.00%16.67%50.00%26.32%28.57%25.00%0.00%0.00%0.00%0.00%29.93%
Net Profit 0.210.130.040.030.140.050.06-0.08-0.16-0.150.140.961.29
EPS in Rs 0.700.430.130.100.470.170.20-0.27-0.53-0.500.473.204.30
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-38.10%-69.23%-25.00%366.67%-64.29%20.00%-233.33%-100.00%6.25%193.33%585.71%
Change in YoY Net Profit Growth (%)0.00%-31.14%44.23%391.67%-430.95%84.29%-253.33%133.33%106.25%187.08%392.38%

Gyan Developers & Builders Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

No data available for the compounded sales growth chart.

Balance Sheet

Last Updated: December 4, 2025, 3:00 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 3.003.003.003.003.003.003.003.003.003.003.003.003.00
Reserves 0.600.740.770.800.940.991.050.970.810.660.801.761.73
Borrowings 0.040.000.000.000.000.000.000.000.000.000.000.000.00
Other Liabilities 0.380.110.911.240.680.160.750.890.570.520.100.410.43
Total Liabilities 4.023.854.685.044.624.154.804.864.384.183.905.175.16
Fixed Assets 0.630.600.570.550.540.540.530.530.530.530.530.520.52
CWIP 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Investments 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Other Assets 3.393.254.114.494.083.614.274.333.853.653.374.654.64
Total Assets 4.023.854.685.044.624.154.804.864.384.183.905.175.16

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -0.080.18-0.180.010.16-0.130.020.06-0.01-0.080.042.46
Cash from Investing Activity + 0.050.030.01-0.010.000.000.000.000.000.000.000.00
Cash from Financing Activity + -0.03-0.040.000.000.000.000.000.000.000.000.000.00
Net Cash Flow -0.060.18-0.170.000.16-0.140.020.05-0.01-0.080.032.46
Free Cash Flow -0.080.17-0.190.000.16-0.130.020.06-0.01-0.080.042.46
CFO/OP -25%142%-150%43%-114%57%-67%6%57%31%178%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow0.240.190.080.070.000.070.07-0.12-0.16-0.140.131.38

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 0.000.000.00395.42112.8691.2540.06638.751,703.33312.866.520.00
Inventory Days 1,280.70963.601,487.653,053.83265.25
Days Payable 25.6119.47204.620.000.00
Cash Conversion Cycle 1,255.09944.131,283.03395.42112.8691.2540.06638.751,703.33312.863,060.35265.25
Working Capital Days 905.61763.691,077.621,061.20742.01806.451,482.2614,554.3837,108.3315,590.711,987.95156.58
ROCE %8.16%5.42%1.60%1.06%4.91%1.77%1.99%-1.75%-4.11%-3.75%4.02%32.01%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 64.85%64.85%64.85%64.85%64.85%64.85%64.85%64.85%64.86%64.86%64.86%64.86%
Public 35.16%35.16%35.15%35.15%35.16%35.16%35.15%35.16%35.14%35.13%35.14%35.14%
No. of Shareholders 1,2911,2921,2931,2911,3401,3981,4781,5151,5211,4941,6341,656

Shareholding Pattern Chart

No. of Shareholders

Gyan Developers & Builders 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

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 3.200.47-0.49-0.54-0.26
Diluted EPS (Rs.) 3.200.47-0.49-0.54-0.26
Cash EPS (Rs.) 3.220.48-0.48-0.52-0.25
Book Value[Excl.RevalReserv]/Share (Rs.) 15.8712.6712.2012.6913.22
Book Value[Incl.RevalReserv]/Share (Rs.) 15.8712.6712.2012.6913.22
Revenue From Operations / Share (Rs.) 11.721.850.230.100.27
PBDIT / Share (Rs.) 4.590.49-0.47-0.52-0.24
PBIT / Share (Rs.) 4.570.47-0.48-0.52-0.25
PBT / Share (Rs.) 4.570.47-0.48-0.52-0.25
Net Profit / Share (Rs.) 3.200.47-0.48-0.53-0.26
PBDIT Margin (%) 39.1226.54-203.72-482.72-88.48
PBIT Margin (%) 38.9725.82-206.64-488.47-91.68
PBT Margin (%) 38.9725.82-206.64-488.47-91.68
Net Profit Margin (%) 27.3025.54-208.68-494.34-94.30
Return on Networth / Equity (%) 20.163.72-3.99-4.22-1.99
Return on Capital Employeed (%) 28.783.77-3.95-4.17-1.93
Return On Assets (%) 18.553.63-3.49-3.67-1.62
Asset Turnover Ratio (%) 0.770.130.010.010.01
Current Ratio (X) 10.7531.896.776.564.73
Quick Ratio (X) 7.917.021.691.871.95
Inventory Turnover Ratio (X) 1.910.000.000.000.00
Enterprise Value (Cr.) 9.178.081.731.620.83
EV / Net Operating Revenue (X) 2.6114.5524.7549.719.89
EV / EBITDA (X) 6.6654.82-12.15-10.30-11.18
MarketCap / Net Operating Revenue (X) 3.3214.6525.1152.9211.27
Price / BV (X) 2.452.140.480.450.23
Price / Net Operating Revenue (X) 3.3214.6525.1553.1511.29
EarningsYield 0.080.01-0.08-0.09-0.08

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Gyan Developers & Builders Ltd. is a Public Limited Listed company incorporated on 07/05/1992 and has its registered office in the State of Tamil Nadu, India. Company's Corporate Identification Number(CIN) is L70101TN1992PLC022624 and registration number is 022624. Currently Company is involved in the business activities of Real estate activities with own or leased property. Company's Total Operating Revenue is Rs. 3.52 Cr. and Equity Capital is Rs. 3.00 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Construction, Contracting & EngineeringGyan Kiran, Door No.6, Chennai (Madras) Tamil Nadu 600017Contact not found
Management
NamePosition Held
Mr. T Ashok RajManaging Director
Mrs. M Sunita Mahendar RajDirector & CFO
Mr. Nihal ChandNon Exe. & Ind. Director

FAQ

What is the intrinsic value of Gyan Developers & Builders Ltd and is it undervalued?

As of 05 April 2026, Gyan Developers & Builders Ltd's intrinsic value is ₹40.57, which is 2.45% higher than the current market price of ₹39.60, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (22.4 %), book value (₹15.6), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Gyan Developers & Builders Ltd?

Gyan Developers & Builders Ltd is trading at ₹39.60 as of 05 April 2026, with a FY2026-2027 high of ₹75.6 and low of ₹20.6. The stock is currently in the middle of its 52-week range. Market cap stands at ₹11.9 Cr..

How does Gyan Developers & Builders Ltd's P/E ratio compare to its industry?

Gyan Developers & Builders Ltd has a P/E ratio of 9.21, which is below the industry average of 36.56. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Gyan Developers & Builders Ltd financially healthy?

Key indicators for Gyan Developers & Builders Ltd: ROCE of 32.0 % indicates efficient capital utilization; ROE of 22.4 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Gyan Developers & Builders Ltd profitable and how is the profit trend?

Gyan Developers & Builders Ltd reported a net profit of ₹1 Cr in Mar 2025 on revenue of ₹4 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows an improving trend.

Does Gyan Developers & Builders Ltd pay dividends?

Gyan Developers & Builders Ltd has a dividend yield of 0.00 % at the current price of ₹39.60. 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 Gyan Developers & Builders 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