GMR Infrastructure Ltd
NSE:GMRINFRA

Watchlist Manager
GMR Infrastructure Ltd Logo
GMR Infrastructure Ltd
NSE:GMRINFRA
Watchlist
Price: 79.16 INR 3.01% Market Closed
Market Cap: 835.9B INR
Have any thoughts about
GMR Infrastructure Ltd?
Write Note

Intrinsic Value

The intrinsic value of one GMRINFRA stock under the Base Case scenario is 55.63 INR. Compared to the current market price of 79.16 INR, GMR Infrastructure Ltd is Overvalued by 30%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GMRINFRA Intrinsic Value
55.63 INR
Overvaluation 30%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
GMR Infrastructure Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for GMRINFRA cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about GMRINFRA?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about GMR Infrastructure Ltd

Provide an overview of the primary business activities
of GMR Infrastructure Ltd.

What unique competitive advantages
does GMR Infrastructure Ltd hold over its rivals?

What risks and challenges
does GMR Infrastructure Ltd face in the near future?

Summarize the latest earnings call
of GMR Infrastructure Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for GMR Infrastructure Ltd.

Provide P/S
for GMR Infrastructure Ltd.

Provide P/E
for GMR Infrastructure Ltd.

Provide P/OCF
for GMR Infrastructure Ltd.

Provide P/FCFE
for GMR Infrastructure Ltd.

Provide P/B
for GMR Infrastructure Ltd.

Provide EV/S
for GMR Infrastructure Ltd.

Provide EV/GP
for GMR Infrastructure Ltd.

Provide EV/EBITDA
for GMR Infrastructure Ltd.

Provide EV/EBIT
for GMR Infrastructure Ltd.

Provide EV/OCF
for GMR Infrastructure Ltd.

Provide EV/FCFF
for GMR Infrastructure Ltd.

Provide EV/IC
for GMR Infrastructure Ltd.

Show me price targets
for GMR Infrastructure Ltd made by professional analysts.

What are the Revenue projections
for GMR Infrastructure Ltd?

How accurate were the past Revenue estimates
for GMR Infrastructure Ltd?

What are the Net Income projections
for GMR Infrastructure Ltd?

How accurate were the past Net Income estimates
for GMR Infrastructure Ltd?

What are the EPS projections
for GMR Infrastructure Ltd?

How accurate were the past EPS estimates
for GMR Infrastructure Ltd?

What are the EBIT projections
for GMR Infrastructure Ltd?

How accurate were the past EBIT estimates
for GMR Infrastructure Ltd?

Compare the revenue forecasts
for GMR Infrastructure Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of GMR Infrastructure Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of GMR Infrastructure Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of GMR Infrastructure Ltd compared to its peers.

Compare the P/E ratios
of GMR Infrastructure Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing GMR Infrastructure Ltd with its peers.

Analyze the financial leverage
of GMR Infrastructure Ltd compared to its main competitors.

Show all profitability ratios
for GMR Infrastructure Ltd.

Provide ROE
for GMR Infrastructure Ltd.

Provide ROA
for GMR Infrastructure Ltd.

Provide ROIC
for GMR Infrastructure Ltd.

Provide ROCE
for GMR Infrastructure Ltd.

Provide Gross Margin
for GMR Infrastructure Ltd.

Provide Operating Margin
for GMR Infrastructure Ltd.

Provide Net Margin
for GMR Infrastructure Ltd.

Provide FCF Margin
for GMR Infrastructure Ltd.

Show all solvency ratios
for GMR Infrastructure Ltd.

Provide D/E Ratio
for GMR Infrastructure Ltd.

Provide D/A Ratio
for GMR Infrastructure Ltd.

Provide Interest Coverage Ratio
for GMR Infrastructure Ltd.

Provide Altman Z-Score Ratio
for GMR Infrastructure Ltd.

Provide Quick Ratio
for GMR Infrastructure Ltd.

Provide Current Ratio
for GMR Infrastructure Ltd.

Provide Cash Ratio
for GMR Infrastructure Ltd.

What is the historical Revenue growth
over the last 5 years for GMR Infrastructure Ltd?

What is the historical Net Income growth
over the last 5 years for GMR Infrastructure Ltd?

What is the current Free Cash Flow
of GMR Infrastructure Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for GMR Infrastructure Ltd.

Business Breakdown

GMR Infrastructure Ltd. is a dynamic player in India's infrastructure landscape, embarking on an ambitious journey to drive growth through innovative project development and strategic partnerships. Founded in 1990, the company has grown from a construction firm into a diversified global conglomerate with interests spanning energy, transportation, and urban infrastructure. With landmark projects such as the Delhi International Airport and the Hyderabad International Airport under its belt, GMR has established a reputation for excellence and reliability. The company’s strategic vision is focused on leveraging India's burgeoning infrastructure needs, which present immense opportunities, especia...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
GMR Infrastructure Ltd

Current Assets 62.2B
Cash & Short-Term Investments 47.5B
Receivables 5.2B
Other Current Assets 9.5B
Non-Current Assets 422B
Long-Term Investments 49.3B
PP&E 302.3B
Intangibles 8.9B
Other Non-Current Assets 61.6B
Current Liabilities 70.9B
Accounts Payable 8.8B
Other Current Liabilities 62.1B
Non-Current Liabilities 430.3B
Long-Term Debt 350.8B
Other Non-Current Liabilities 79.5B
Efficiency

Earnings Waterfall
GMR Infrastructure Ltd

Revenue
95.7B INR
Cost of Revenue
-3.9B INR
Gross Profit
91.9B INR
Operating Expenses
-76B INR
Operating Income
15.8B INR
Other Expenses
-24.4B INR
Net Income
-8.6B INR

Free Cash Flow Analysis
GMR Infrastructure Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

GMR Airports Infrastructure Limited reported a robust start to fiscal year 2025 with a 19% year-on-year increase in total income to INR 25.2 billion, primarily driven by a 7% rise in passenger traffic. The EBITDA grew by 18% to INR 10.2 billion, resulting in a higher EBITDA margin of 52%. Significant milestones include the merger of GMR Airports with GMR Airports Infrastructure Limited, optimizing corporate structure and governance. Despite higher finance costs and depreciation, driven by Delhi and Hyderabad airport expansions, GMR Airports is well-positioned for future growth, with an expected INR 12-13 billion CapEx allocation for Bhogapuram Airport in the current fiscal year.

What is Earnings Call?
Fundamental Scores

GMRINFRA Profitability Score
Profitability Due Diligence

GMR Infrastructure Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Gross Profit
Exceptional 3-Years Revenue Growth
Exceptional ROE
58/100
Profitability
Score

GMR Infrastructure Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

GMRINFRA Solvency Score
Solvency Due Diligence

GMR Infrastructure Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
34/100
Solvency
Score

GMR Infrastructure Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GMRINFRA Price Targets Summary
GMR Infrastructure Ltd

Wall Street analysts forecast GMRINFRA stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GMRINFRA is 86.02 INR with a low forecast of 69.69 INR and a high forecast of 115.5 INR.

Lowest
Price Target
69.69 INR
12% Downside
Average
Price Target
86.02 INR
9% Upside
Highest
Price Target
115.5 INR
46% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for GMRINFRA?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for GMRINFRA is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

GMR Infrastructure Ltd Logo
GMR Infrastructure Ltd

Country

India

Industry

Transportation Infrastructure

Market Cap

835.9B INR

Dividend Yield

0%

Description

GMR Infrastructure Ltd. engages in the infrastructure development. The firm is primarily engaged in the development, maintenance and operation of airports, generation of power, coal mining and exploration activities, development of highways, development, maintenance and operation of special economic zones, and construction business, including engineering, procurement and construction (EPC) contracting activities. The Company’s segments include Airports, Power, Roads and EPC. The Airports segment is in the development and operation of airports. The Power segment is engaged in the generation of power and provision of related services and exploration and mining activities. The Roads segment is involved in the development and operation of roadways. The EPC segment is engaged in the handling of engineering, procurement and construction solutions in the infrastructure sector. The company also includes urban infrastructure and other residual activities.

Contact

New Udaan Bhavan complex,, Opp T3, IGI Airport
+911149216751
www.gmrgroup.in

IPO

2006-08-16

Employees

216

Officers

Founder & Non-Executive Chairman
Mr. Grandhi Mallikarjuna Rao
CEO, MD & Director
Mr. Grandhi Kiran Kumar B.Com, MBA
Executive Director of Finance & Strategy and Group CFO
Mr. Saurabh Chawla
Compliance Officer & Company Secretary
Mr. Tangirala Venkat Ramana
Group Head & VP of Corporate Communications
Mr. Yuvraj Mehta
Head of Security & Vigilance
Sudeep Lakhtakia
Show More
Chief Passenger Experience Officer ? GHIAL
Nischint Pathania
Head Internal Audit of MAG
Mr. Dharmendra Panwar
Head of APM
Ravi Kapoor
Chief Development Officer of GGIAL
V. K. Prasad
Show Less

See Also

Discover More
What is the Intrinsic Value of one GMRINFRA stock?

The intrinsic value of one GMRINFRA stock under the Base Case scenario is 55.63 INR.

Is GMRINFRA stock undervalued or overvalued?

Compared to the current market price of 79.16 INR, GMR Infrastructure Ltd is Overvalued by 30%.

Back to Top