GMR Power and Urban Infra enterprise value

Share price at each year-end

Tap a line for its trend	Currentlast 12M	FY26Mar 2026	FY25Mar 2025	FY24Mar 2024	FY23Mar 2023	FY22 and earlierAlpha Plus


7,477	—	—	—	—	FY22 and earlierEvery year the company has filed comes with Alpha Plus.
1,469	1,146	936	667	983
51.6	205	131	−65.1	−120
11,503	11,503	10,238	13,855	8,201
17,562	—	—	—	—
10,034	10,357	9,302	13,188	7,218
₹224.86	—	—	—	—

13,530	13,612	10,956	10,873	5,460
85.0%	84.5%	93.4%	127.4%	150.2%
0.66×	—	—	—	—

2.47×	—	—	—	—
10.75×	—	—	—	—
18.13×	—	—	—	—
17.19×	—	—	—	—
7,106	7,332	6,344	4,489	5,525
1,633	1,604	1,667	1,060	393
969	938	1,067	755	241
—	1,260	2,833	1,690	1,230
1,022	1,022	2,562	1,592	1,206
—	334	2,545	1,146	1,001
—	238	270	98.6	24.5

Open the chart

From the company's filings with NSE and BSE (Ind-AS), consolidated. For information only, not investment advice.

alphave

GMRP&UI₹95.73

GMR Power and Urban Infra Ltd.

· Energy & Power

₹ CrorePeersGMRAIRPORT JPPOWER EIEL IONEXCHANG KPIGREEN KARMAENG PTC RTNPOWERMcap ₹7,477 Cr

HighlightsEnterprise Value Multiples Per ShareAnnuals · FY-end closes

In ₹ Crore except Per Share 12 Months Ending	FY23 31/03/2023	FY24 31/03/2024	FY25 31/03/2025	FY26 31/03/2026	Current/LTM TTM · last close
Market Capitalization	—	—	—	—	7,476.7
- Cash, Equiv & ST Investments	982.5	667.3	936.0	1,145.8	1,469.4
+ Minority Interest	-120.1	-65.1	130.8	204.8	51.6
+ Total Debt	8,201.0	13,854.9	10,238.3	11,503.2	11,503.2
Enterprise Value	—	—	—	—	17,562.1
Net Debt (memo)	7,218.5	13,187.6	9,302.3	10,357.5	10,033.8
EV per Share	—	—	—	—	224.86

Total Capital	5,459.5	10,872.6	10,956.0	13,611.9	13,530.1
Total Debt/Total Capital	150.21	127.43	93.45	84.51	85.02
Total Debt/EV	—	—	—	—	0.66

EV/Sales	—	—	—	—	2.47
EV/EBITDA	—	—	—	—	10.75
EV/EBIT	—	—	—	—	18.13
EV/Free Cash Flow	—	—	—	—	17.19
Reference Items — Trailing FY Values
Sales	5,524.7	4,489.0	6,344.0	7,331.9	7,105.7
EBITDA	392.8	1,060.4	1,667.1	1,604.3	1,633.5
EBIT	241.4	755.0	1,067.3	938.5	968.8
Operating Cash Flow	1,230.3	1,690.3	2,832.7	1,260.0	—
Free Cash Flow	1,205.8	1,591.7	2,562.4	1,021.9	1,021.9
FCFF (free cash flow to the firm)	1,000.8	1,146.1	2,544.7	333.7	—
Capital Expenditure	24.5	98.6	270.3	238.1	—

Market Cap/EV/multiples pair each (split/bonus-adjusted) FY-end close with the latest filed share count; Current column uses the last close. Market Capitalization is a market-level figure — identical across Consolidated/Standalone (the accounting rows below differ). No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: FY26 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.