Subscribe

Godawari Power & Ispat Limited (GPIL.NS)

INR254.50 -2.55 (-0.99%)
IN NSE Basic Materials Steel
Address Hira Arcade 492004
Raipur, IN
CEO Bajrang Lal Agrawal
IPO 2006-04-25
ISIN INE177H01039

Explore sections of this company profile

Also trades on Bombay Stock Exchange · GPIL.BO (INR) National Stock Exchange of India · GPIL.NS (INR)
Description

Godawari Power & Ispat Limited (GPIL), together with its associated companies, primarily operates in India as a manufacturer and seller of steel products. Their extensive range of offerings includes iron ore pellets, sponge iron, iron and steel billets, MS rounds, various steel wires (including HB wires), wire rods, silico manganese, fly ash bricks, and ferro alloys. Additionally, GPIL diversifies its operations into iron ore mining and the generation and sale of solar power. The company, which was founded in 1999, was formerly known as Ispat Godawari Ltd. and is headquartered in Raipur, India.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR254.50 -2.55 (-0.99%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.51
Float Shares
245.67M
Free Float %
37.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.18% -4.97% -1.69% +5.22% +20.33% +7.13% +42.03% +293.99% +496.34% +8,978.03% +5,424.22%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
254.50
DCF (Unlevered) 133.27 -47.6%
DCF (Levered) 118.19 -53.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
9.40
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Steel: +1.2%
    -1.6% Q1'26: +3.1% (vs Q1'25)
  • EPS growth Steel: +17.4%
    -4.3% Q1'26: +22.9% (vs Q1'25)
  • FCF margin FCF growth · Steel: +44.2%
    +15.9% Q1'26: +5.4% (vs Q1'25)
  • EBIT margin Steel: +5.8%
    +20.0% Q1'26: +24.3% (vs Q1'25)
  • ROIC Steel: +4.3%
    +15.3% Q1'26: +22.0% (vs Q1'25)
  • Share dilution Steel: +0.0%
    +3.1% Q1'26: +3.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Steel: 0.57×
    0.35× Q1'26: 0.25× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.84) × ERP
WACC = 98% × Ke + 2% × Kd (13.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 133.27 Current price: 254.50
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2009
actual
Mar 2010
actual
Mar 2011
actual
Mar 2012
actual
Mar 2013
actual
Mar 2014
actual
Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
10.92B
est: 10.85B (+0.7%)
8.22B
est: 7.98B (+3.0%)
12.32B
est: 8.79B (+40.1%)
20.60B
est: 19.52B (+5.6%)
23.57B
est: 24.32B (-3.1%)
21.18B
est: 21.81B (-2.9%)
23.95B
est: 24.09B (-0.6%)
19.80B
est: 24.09B (-17.8%)
18.04B
est: 22.94B (-21.3%)
25.27B
est: 23.25B (+8.7%)
33.22B
est: 24.03B (+38.2%)
32.89B
est: 32.31B (+1.8%)
39.58B
est: 38.89B (+1.8%)
53.99B
est: 56.75B (-4.9%)
57.53B
est: 51.50B (+11.7%)
55.50B
est: 61.85B (-10.3%)
54.70B
est: 58.88B (-7.1%)
54.80B
54.80B – 54.80B
-6.9% YoY
67.76B
67.76B – 67.76B
+23.6% YoY
142.29B
142.29B – 142.29B
+110.0% YoY
EBITDA
1.30B
est: 1.31B (-1.3%)
1.35B
est: 471.49M (+185.3%)
2.48B
est: 758.71M (+226.6%)
2.96B
est: 1.96B (+50.9%)
3.33B
est: 820.83M (+306.2%)
3.55B
est: 898.80M (+295.2%)
3.61B
est: 576.23M (+526.2%)
2.18B
est: 513.33M (+324.6%)
2.89B
est: -1.84B (+257.2%)
5.96B
est: 6.20B (-3.9%)
7.88B
est: 6.41B (+23.0%)
6.23B
est: 8.62B (-27.7%)
11.66B
est: 10.37B (+12.4%)
18.67B
est: 15.13B (+23.3%)
11.65B
est: 13.73B (-15.2%)
14.21B
est: 16.49B (-13.9%)
12.83B
est: 14.98B (-14.3%)
13.94B
13.94B – 13.94B
-6.9% YoY
17.23B
17.23B – 17.23B
+23.6% YoY
36.19B
36.19B – 36.19B
+110.0% YoY
EBIT
1.06B
est: 1.94B (-45.5%)
1.00B
est: 747.55M (+34.3%)
1.92B
est: 1.07B (+80.2%)
2.28B
est: 3.88B (-41.3%)
2.63B
est: 2.88B (-8.9%)
2.50B
est: 2.37B (+5.4%)
2.43B
est: 2.73B (-11.1%)
918.14M
est: 2.02B (-54.6%)
1.69B
est: 879.16M (+92.0%)
4.65B
est: 5.60B (-17.0%)
6.57B
est: 5.79B (+13.5%)
4.87B
est: 7.78B (-37.4%)
10.28B
est: 9.37B (+9.7%)
17.63B
est: 13.67B (+29.0%)
10.42B
est: 12.40B (-16.0%)
12.80B
est: 14.90B (-14.1%)
11.28B
est: 13.48B (-16.3%)
12.54B
12.54B – 12.54B
-6.9% YoY
15.51B
15.51B – 15.51B
+23.6% YoY
32.57B
32.57B – 32.57B
+110.0% YoY
Net Income
614.55M
est: 1.29B (-52.5%)
560.26M
est: 458.39M (+22.2%)
994.54M
est: 630.33M (+57.8%)
875.82M
est: 1.87B (-53.1%)
1.49B
est: 1.05B (+41.7%)
578.39M
est: 1.35B (-57.2%)
662.07M
est: 640.63M (+3.3%)
-886.69M
est: 553.13M (-260.3%)
-745.06M
est: -849.05M (+12.2%)
2.08B
est: 682.34M (+204.3%)
2.52B
est: 206.86M (+1,118.7%)
1.67B
est: 2.55B (-34.6%)
6.42B
est: 3.01B (+113.0%)
14.67B
est: 11.42B (+28.4%)
7.93B
est: 7.05B (+12.5%)
9.35B
est: 8.69B (+7.6%)
8.12B
est: 7.75B (+4.7%)
7.92B
7.92B – 7.92B
+2.2% YoY
12.38B
12.38B – 12.38B
+56.2% YoY
15.15B
15.15B – 15.15B
+22.4% YoY
SGA
est: 137.57M (-100.0%)
211.81M
est: 102.27M (+107.1%)
est: 385.69M (-100.0%)
685.73M
est: 1.61B (-57.3%)
1.10B
est: 1.36B (-19.3%)
1.59B
est: 1.25B (+27.1%)
924.57M
est: 2.22B (-58.4%)
938.31M
est: 1.68B (-44.1%)
781.08M
est: 1.55B (-49.5%)
975.72M
est: 894.84M (+9.0%)
1.19B
est: 925.06M (+28.4%)
1.39B
est: 1.24B (+11.5%)
1.35B
est: 1.50B (-9.8%)
1.51B
est: 2.18B (-30.8%)
2.08B
est: 1.98B (+4.8%)
2.25B
est: 2.38B (-5.6%)
2.94B
est: 4.18B (-29.6%)
3.89B
3.89B – 3.89B
-6.9% YoY
4.81B
4.81B – 4.81B
+23.6% YoY
10.10B
10.10B – 10.10B
+110.0% YoY
EPS
5.78
est: 21.73 (-73.4%)
5.31
est: 15.68 (-66.1%)
7.32
est: 24.67 (-70.3%)
6.64
est: 25.55 (-74.0%)
11.70
est: 36.23 (-67.7%)
0.88
est: 16.86 (-94.8%)
1.01
est: 1.01 (+0.4%)
-1.35
est: 1.01 (-234.2%)
-1.13
est: -0.65 (-73.8%)
2.95
est: 1.11 (+167.0%)
3.58
est: 0.34 (+968.7%)
2.37
est: 4.13 (-42.6%)
9.19
est: 4.88 (+88.3%)
22.51
est: 18.50 (+21.7%)
12.23
est: 11.42 (+7.1%)
15.00
est: 14.08 (+6.5%)
13.24
est: 12.18 (+8.7%)
12.45
12.45 – 12.45
+2.2% YoY
19.45
19.45 – 19.45
+56.2% YoY
23.80
23.80 – 23.80
+22.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-25 A- 4/5 4/5 4/5 5/5 3/5 2/5 2/5
2026-05-22 A- 4/5 4/5 4/5 5/5 3/5 2/5 2/5
2026-05-21 A- 4/5 4/5 4/5 5/5 3/5 2/5 2/5
2026-05-20 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-19 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-18 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-15 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-14 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-13 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-12 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-11 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-08 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-07 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-06 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-05 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-04 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-30 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-29 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-28 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-27 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-24 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-23 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-22 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-21 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-20 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-17 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-16 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
592.33M
OE per share TTM
0.96
Owner's Yield
0.34%
Maintenance CapEx ratio
181.20%
Maint CapEx / Avg PPE
53.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 14 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.02% 2.63M 0.06%
2 Vanguard FTSE Emerging Markets All Cap Index ETF VEE.TO 0.01% 195.0K 0.26%
3 Vanguard FTSE Emerging Markets Shares ETF VGE.AX 0.01% 86.5K 0.48%
4 Vanguard FTSE Emerging Markets ETF VWO 0.01% 9.62M 0.06%
5 Vanguard ESG International Stock ETF VSGX 0.00% 130.2K 0.10%
6 Vanguard Total International Stock ETF VXUS 0.00% 10.51M 0.05%
7 Vanguard Total World Stock ETF VT 0.00% 610.5K 0.06%
8 Vanguard FTSE Global All Cap ex Canada Index ETF VXC.TO 0.00% 15.5K 0.22%
9 Vanguard All-Equity ETF Portfolio VEQT.TO 0.00% 46.6K 0.22%
10 Vanguard Growth ETF Portfolio VGRO.TO 0.00% 25.0K 0.22%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
3.59M
Shares Outstanding
650.23M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Bajrang Lal Agrawal Chairman of the Board & MD 36M male
Dinesh Kumar Agrawal Whole Time Director 30M male
Dinesh Kumar Gandhi Whole Time Director 30M male
Siddharth Agrawal Whole Time Director 30M male
Abhishek Agrawal Whole Time Director 30M male
Raveendra Chief Operating Officer male
Sanjay K. Bothra Chief Financial Officer male
Yarra Chandra Rao Company Secretary & Compliance Officer male
K. V. S. K. N. Ravindra Chief Operating Officer male
Kumar Agrawal President male
Mani Mukut Dan President of HR & Admin male
Prem Prakash Shukla Vice President of Marketing male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits