GMR Power and Urban Infra Ltd (GMRP&UI) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 543490 | NSE: GMRP&UI | Power Generation/Distribution | Small Cap

GMR Power and Urban Share Price

109.50 -1.85 -1.66%
as on 05-Dec'25 14:23

GMR Power and Urban Infra Ltd (GMRP&UI) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 543490 | NSE: GMRP&UI | Power Generation/Distribution | Small Cap

DeciZen - make an informed investing decision on GMR Power and Urban

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

GMR Power and Urban Infra stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
42.04
Market Cap:
7,959.7 Cr.
52-wk low:
89.4
52-wk high:
141

Is GMR Power and Urban Infra Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of GMR Power and Urban: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
GMR Power and Urban Infra Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 0%-13%10.1%5.4%25.7%26%-
Value Creation
Index
NA-2.0-0.3-0.60.80.9-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 01,4421,5681,409779481381
Sales YoY Gr.-NA8.8%-10.2%-44.7%-38.3%-
Adj EPS -39.10-0.8-4.41110.52.7
YoY Gr.-NANANANA-4.6%-
BVPS (₹) -29.1124.223.66.78.623.128
Adj Net
Profit
-0.4-603-46.2-268662749189
Cash Flow from Ops. -0.12627.859041-66.3-
Debt/CF from Ops. 018.2581.36.295.5-28.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA-32.6%-38.3%
Adj EPS NANANA-4.6%
BVPSNANA-0.6%169.1%
Share Price - - 67.4% -3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
134.4-172.1-4.4-29.3143.668.910.4
Op. Profit
Mgn %
031.230.524.354.758.657.9
Net Profit
Mgn %
0-41.8-3-1985155.749.7
Debt to
Equity
011.93.29.17.51.20.7
Working Cap
Days
04818919721,6302,219820
Cash Conv.
Cycle
0-46-118-166-551-79759

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - GMR Power and Urban Infra Ltd.

Standalone Consolidated
TTM EPS (₹) 2.7 11.4
TTM Sales (₹ Cr.) 381 6,808
BVPS (₹.) 28 19.7
Reserves (₹ Cr.) 1,646 1,051
P/BV 3.97 5.65
PE 42.04 9.73
From the Market
52 Week Low / High (₹) 89.43 / 141.00
All Time Low / High (₹) 14.32 / 169.20
Market Cap (₹ Cr.) 7,960
Equity (₹ Cr.) 357.4
Face Value (₹) 5
Industry PE 29.4

Management X-Ray of GMR Power and Urban:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *75.1175.1175.1175.1174.8437.3541.5775.3671.6977.19
* Pledged shares as % of Promoter's holding (%)

Valuation of GMR Power and Urban - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of GMR Power and Urban

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales01,4421,5681,409779481
Operating Expenses 01,0111,0941,090378202
Manufacturing Costs08891,011930237127
Material Costs000000
Employee Cost 02827352512
Other Costs 0945612511663
Operating Profit -0431474319401279
Operating Profit Margin (%) -29.9%30.2%22.7%51.5%58.0%
Other Income 0194322328
Interest 0814623551447293
Depreciation 0211916154
Exceptional Items 0-784116-67682737
Profit Before Tax -0-1,169-49-283645747
Tax 0-40000
Profit After Tax -0-1,165-49-283645747
PAT Margin (%) --80.8%-3.1%-20.1%82.8%155.3%
Adjusted EPS (₹)-39.1-333.0-0.8-4.710.710.4
Dividend Payout Ratio (%)0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund -04001,4234035191,654
Share Capital 00302302302357
Reserves -04001,1221012171,297
Minority Interest000000
Debt04,7644,5293,6653,9161,908
Long Term Debt03,5483,6363,0223,1491,372
Short Term Debt01,215892643766536
Trade Payables0506518496392296
Others Liabilities -01,5022,0942,2711,985827
Total Liabilities 07,1728,5646,8356,8124,685

Fixed Assets

Gross Block02722702592427
Accumulated Depreciation01451621681654
Net Fixed Assets 012710891773
CWIP 000000
Investments 03,1914,5903,0353,3841,803
Inventories0798448219
Trade Receivables0334103342143
Cash Equivalents 052155645188
Others Assets 03,3903,7573,5723,2432,538
Total Assets 07,1728,5646,8356,8124,685

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -0262859041-66
PBT -0-1,169-49-283645747
Adjustment 01,211158307-597-678
Changes in Working Capital 0212-97566-2-138
Tax Paid 08-5-1-43
Cash Flow From Investing Activity 0-1,3194961,091-15832
Capex 0-12-02310
Net Investments 0140-751,198-1,178-152
Others 0-1,448572-1091,017174
Cash Flow From Financing Activity 01,076-523-1,673121183
Net Proceeds from Shares 000000
Net Proceeds from Borrowing 01,67351-1,293163140
Interest Paid 0-653-463-322-93-59
Dividend Paid 000000
Others 055-110-5851103
Net Cash Flow 018-1994148

Finance Ratio

PARTICULARSMar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)N/A-583.49-5.34-30.97139.8668.71
ROCE (%)N/A-1310.075.3625.6826
Asset Turnover Ratio00.40.20.180.110.08
PAT to CFO Conversion(x)N/AN/AN/AN/A0.06-0.09
Working Capital Days
Receivable Days0844061770
Inventory Days02019171612
Payable Days000000

GMR Power and Urban Infra Ltd Stock News

GMR Power and Urban Infra Ltd FAQs

The current trading price of GMR Power and Urban on 05-Dec-2025 14:23 is ₹109.5.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of GMR Power and Urban stood at ₹7,959.7.
The latest P/E ratio of GMR Power and Urban as of 04-Dec-2025 is 42.04.
The latest P/B ratio of GMR Power and Urban as of 04-Dec-2025 is 3.97.
The 52-week high of GMR Power and Urban is ₹141.0 and the 52-week low is ₹89.43.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of GMR Power and Urban is ₹380.9 ( Cr.) .

About GMR Power and Urban Infra Ltd

GMR Power and Urban Infra Limited (GPUIL), demerged from GMR Infra. The GMR Group split its airport and non-airport businesses. GMR Infrastructure Limited (GIL) on 11 January 2022 became the first pure-play airport company listed on Indian bourses. The non-airport business of GMR Group--energy, urban infrastructure, EPC services--were moved to GPUIL as a going concern.

GMR energy sector has an installed capacity of over 3000 MW and has a balanced fuel mix of coal, gas, LSHS as well as renewable sources of wind and solar energy. Apart from this, plants of over 1000 MW generation capacity are under various stages of development in India and Nepal.

The Group’s transportation business focuses on surface transport projects including Roads, Railways, Airstrips/ Runways in both DBFOT (under GMR Highways) and EPC (under GIL - EPC) segments.

Business area of the company

The company holds expertise in the sectors of Energy, Urban Infrastructure and Transportation. Urbanization has given the country rapid growth and contributing towards this growth.

Business segments

Energy: GMR Energy is a part of GMR Group, which is one of the largest diversified Infrastructure Conglomerates in India. It has a balanced fuel mix of coal, gas, LSHS as well as renewable sources of wind and solar energy. Apart from this, plants of over 2300 MW generation capacity are under various stages of development in India and Nepal.

Transportation: GMR’s Transportation business focuses on surface transport projects including Roads, Railways, Metros and Airstrips/ Runways in both DBFOT (under GMR Highways)and EPC (under GIL - EPC) segments. With four operating assets adding to total length of over 1824 Lane kms of Roads & Highways, GMR is one of the leading developers in India. Innovation in construction as well as maintenance practices, quality of construction and operational safety are of utmost priority for the division.

EPC: EPC Business established in 2007, is ISO & OHSAS certified with capability to provide turnkey EPC solutions across multiple business sectors like Airports, Energy, Highways, Railways and Urban Infrastructure. The division has delivered several critical projects across the Group and is powered by a highly experienced workforce.

DFCC: DFCC’s Package 201, 202, Uttar Pradesh - Design and Construction of Civil, Structures and Track Works for Double Line Railway involving Formation in Embankments/Cuttings, Ballast on Formation, Track Works, Bridges, Structures, Buildings, Yards, Integration with IR existing Railway System and Testing & Commissioning on Design-Build Lump Sum Basis for Mughalsarai - New Bhaupur Section of Eastern Dedicated Freight Corridor.

Urban Infrastructure: Urbanization has given the country rapid growth and contributing towards this growth, GMR Group ventured into this business sector. With a special focus on Special Investment Region, the division leverages on its collective experience and expertise in building successful projects across the country.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×