GMR Power and Urban Infra Limited
NSE: GMRP&UIPower Generation
Share price
₹97.11
-4.40% close of 8 Oct 2026
Price-based ratios (P/B, dividend yield, EV/EBITDA) are as of 7 Oct 2026, the close above is 8 Oct 2026.
Business score
How strong the business is, in one number. The parts behind it are in Pro.
43
out of 100 · worked out 8 Oct 2026
Your ratios
The numbers you want to see first. Tap Edit to change them.
Market cap
₹7,594 Cr
P/E ratio
—
P/B ratio
4.0
ROCE
12.0%
ROE
-42.8%
Dividend yield
0.0%
Price & valuation chart
How the share price and its valuation have moved. Hover over the chart to see any day. Prices as of the last close.
Answers
Simple answers to the questions investors ask most, from the company's own numbers.
How fast it has been growing
Sales grew 15.8% over the past year, and 14.2% a year over its longer record. Meanwhile what it keeps of every 100 rupees of sales improved from 12.1% to 21.9% over the last four years.
Whether it grew faster than its sector
It grew 14.2% a year against a sector median of 10.7% — 3.5 percentage points faster.
Room to re-rate, or risk of de-rating
It has no earnings, so there is no price-to-earnings to compare.
Whether growth justifies the valuation
It has no earnings to weigh the price against.
| Profit growth | Price per ₹1 profit | Per 1% growth | |
|---|---|---|---|
| GMR Power and Urban Infra Limited — this one | — | — | — |
| NTPC Limited | 20%/yr | 10.8× | ₹0.54 |
| Adani Green Energy | 17%/yr | 105.0× | ₹6.2 |
| JSW Energy | 19%/yr | 40.8× | ₹2.1 |
| NTPC Green Energy Limited | 45%/yr | 126.0× | ₹2.8 |
| NHPC Limited | -1%/yr | 19.0× | — |
Compared with companies filed under the same label. That grouping comes from the exchange's filing category, so some of them may not be real rivals.
How it compares with its peers
Against companies the exchange files under the same label (Power Generation), it ranks 6 of 26 on returns, 10 of 25 on growth, 19 of 26 on margin. That grouping comes from the exchange's filing category, so some of them may not be real rivals.
What makes it hard to beat — and is that still true?
A narrow advantage: it earns 12% on capital, ahead of 77% of companies filed under the same label. That grouping comes from the exchange's filing category, so some of them may not be real rivals.
Whether its growth pays for itself
Yes — Over the last five years it made ₹8228 crore of cash from the business, spent ₹36 crore on plant and equipment, and returned ₹10377 crore to lenders and shareholders. And the profit is real: of every 100 rupees it reported over 6 years, about 2585 arrived as cash — well above the profit; depreciation and interest are the reason, not a windfall. Its cash comes back more slowly than it used to: it went from being paid 444 days before it paid its own suppliers to waiting 14 days for its cash.
Profit reality check
Is the profit real cash? Simple checks on the accounts. Facts only, not advice.
6 of 9 checks clear · 67%
Latest result · Q1 FY27
What the last results showed. Whether management kept its word is in Pro.
Revenue rose 3.5% year on year, but the quarter ended in a Rs 35.38 crore net loss.
Announced 14 Aug 2026 · Consolidated · Unaudited
Revenue
₹1,705 Cr
Revenue vs last year
+3.5%
Revenue vs last quarter
-14.9%
Net profit
-₹35 Cr
Net margin
-2.1%
EPS
₹-0.53
Checklist before you investPRO
Points for and against, in one list.
Key numbers & peers
The main numbers grouped by topic, and how the company compares with similar ones.
Price
- Market cap
- ₹7,594 Cr
- Prev close
- ₹97.11
- 52w High
- ₹136
- 52w Low
- ₹86.8
- Enterprise value
- ₹17,994 Cr
- Beta
- 1.7
- Price CAGR 1y
- -9.0%
- Price CAGR 3y
- 43.0%
- Price CAGR 5y
- —
- Price CAGR 10y
- —
Ratios
- Return on assets
- 3.6%
- PEG ratio
- —
- P/E ratio
- —
- P/B ratio
- 4.0
- EV / EBITDA
- 11.9
- Industry P/E
- 20.4
- ROCE
- 12.0%
- ROCE 5y average
- 12.8%
- ROE
- -42.8%
- Debt / Equity
- 6.1
- Interest coverage
- 1.5
- Dividend yield
- 0.0%
- ROE 3y average
- —
- ROE last year
- -43.0%
Annual P&L
- Annual revenue
- ₹7,332 Cr
- Annual profit
- ₹614 Cr
- Operating margin
- 22.0%
- Net profit margin
- 8.4%
- EBITDA margin
- 21.9%
- Sales growth 3y
- 10.0%
- Sales growth 5y
- 21.8%
- Profit growth 3y
- —
- Profit growth 5y
- 10.0%
- EPS
- ₹7.7
- Sales growth TTM
- 16.0%
- Profit growth TTM
- -95.0%
- Dividend payout
- 0.0%
Quarter P&L
- Sales latest quarter
- ₹1,705 Cr
- Profit latest quarter
- -₹35 Cr
- YoY quarterly sales growth
- 3.4%
- YoY quarterly profit growth
- —
- OPM latest quarter
- 26.1%
Balance Sheet
- Book Value
- ₹24.3
- Face Value
- ₹5.0
- Total debt
- ₹11,594 Cr
- Total cash
- ₹1,174 Cr
- Borrowings
- ₹11,594 Cr
- Reserves / Equity
- 3.9
Cash Flow
- Operating cash flow
- ₹1,260 Cr
- Free cash flow
- ₹1,233 Cr
- FCF yield
- -5.6%
- Net cash flow
- -₹129 Cr
Shareholding
- Promoter holding
- 46.3%
- FII holding
- 16.0%
- DII holding
- 5.5%
- Public holding
- 32.2%
Peer comparison
| Company | Price ₹ | P/E | Mkt cap ₹ Cr | Div yield % | Profit qtr ₹ Cr | Profit var % | Sales qtr ₹ Cr | Sales var % | ROCE % |
|---|---|---|---|---|---|---|---|---|---|
| NTPC | 318.10 | 11.1 | 3,08,451 | 2.78 | 6,896.4 | 11.8 | 50,741.0 | 7.8 | 8.9 |
| Adani Green | 1,337.60 | 113.6 | 2,20,326 | 0.00 | 983.0 | 16.9 | 4,431.0 | 16.6 | 7.4 |
| JSW Energy | 488.55 | 44.7 | 89,575 | 0.40 | 532.7 | -36.6 | 5,207.1 | 1.2 | 8.2 |
| NTPC Green Ene. | 88.47 | 122.8 | 74,548 | 0.00 | 304.8 | 38.3 | 1,106.9 | 62.7 | 3.6 |
| NHPC Ltd | 72.53 | 19.3 | 72,857 | 2.17 | 1,178.1 | 2.9 | 3,808.3 | 18.5 | 5.8 |
| NLC India | 248.80 | 10.7 | 34,499 | 1.55 | 436.3 | -39.3 | 4,716.8 | 23.3 | 8.4 |
| ACME Solar Hold. | 436.00 | 51.8 | 30,820 | 0.04 | 235.3 | 64.8 | 857.5 | 67.8 | 8.9 |
| GMR Urban | 101.85 | 7,955 | 0.00 | -35.4 | 48.8 | 1,705.2 | 3.4 | 12.0 | |
| Median | 111.92 | 21.4 | 8,196 | 0.00 | 59.8 | 17.9 | 815.4 | 14.3 | 6.2 |
Competes with: Acme Solar Holdings Limited, Adani Green Energy, JSW Energy, NHPC Limited, NLC India Limited, NTPC Green Energy Limited, NTPC Limited, SJVN Limited
Quarterly results
Sales and profit for each of the last 13 quarters. Newest on the right. ₹ crore.
| Line item | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,124 | 627 | 1,103 | 1,634 | 1,612 | 1,384 | 1,611 | 1,737 | 1,648 | 1,810 | 1,869 | 2,004 | 1,705 |
| Expenses | 934 | 519 | 880 | 1,267 | 1,094 | 968 | 1,336 | 1,448 | 1,248 | 1,469 | 1,500 | 1,545 | 1,259 |
| Material Cost | 131 | 159 | 249 | 376 | 436 | 213 | |||||||
| Change in Inventories | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Purchases of Stock-in-Trade | 281 | 149 | 321 | 218 | 160 | 185 | |||||||
| Employee Cost | 64 | 64 | 75 | 71 | 73 | 72 | |||||||
| Other Expenses | 882 | 877 | 802 | 836 | 876 | 782 | |||||||
| Operating Profit | 191 | 108 | 222 | 368 | 518 | 416 | 275 | 290 | 401 | 341 | 369 | 459 | 446 |
| OPM % | 17 | 17 | 20 | 22 | 32 | 30 | 17 | 17 | 24 | 19 | 20 | 23 | 26 |
| Other Income | -88 | 101 | 327 | 446 | 1,510 | 328 | 135 | 291 | 213 | 1,134 | 104 | 112 | 44 |
| Exceptional items (within Other Income) | 294 | 66 | 1,023 | -125 | 0 | 0 | |||||||
| Interest | 279 | 272 | 405 | 522 | 448 | 365 | 364 | 394 | 441 | 446 | 379 | 392 | 318 |
| Depreciation | 39 | 40 | 100 | 112 | 173 | 140 | 139 | 148 | 160 | 164 | 166 | 176 | 163 |
| Profit before tax | -215 | -103 | 45 | 180 | 1,407 | 239 | -94 | 38 | 13 | 865 | -72 | 2 | 9 |
| Tax % | 1 | 19 | 4 | 5 | 3 | -4 | 16 | -28 | 155 | -3 | 122 | 5,147 | 499 |
| Net Profit | -218 | -123 | 43 | 170 | 1,362 | 250 | -108 | 49 | -7 | 895 | -160 | -114 | -35 |
| EPS in Rs | -3.40 | -1.74 | 0.75 | 2.69 | 20 | 3.57 | -1.49 | 0.61 | -0.11 | 12 | -2.36 | -1.43 | -0.53 |
| Diluted EPS in Rs | 0.61 | -0.11 | 12 | -2.36 | -1.47 | -0.53 |
Profit & loss
Yearly sales, costs and profit for 12 years, plus the last 12 months (TTM). ₹ crore.
| Line item | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
| Sales | 2,733 | 4,102 | 5,516 | 4,489 | 6,344 | 7,332 | 7,389 |
| Expenses | 2,689 | 3,606 | 5,089 | 3,575 | 4,810 | 5,728 | 5,774 |
| Material Cost | 297 | 1,219 | |||||
| Change in Inventories | 0 | 0 | |||||
| Purchases of Stock-in-Trade | 660 | 847 | |||||
| Employee Cost | 252 | 283 | |||||
| Other Expenses | 3,468 | 3,378 | |||||
| Operating Profit | 44 | 495 | 427 | 914 | 1,534 | 1,604 | 1,614 |
| OPM % | 1.60 | 12 | 8 | 20 | 24 | 22 | 22 |
| Other Income | -552 | 441 | 2,304 | 755 | 2,228 | 1,528 | 1,394 |
| Exceptional items (within Other Income) | 1,900 | 964 | |||||
| Interest | 1,530 | 1,354 | 1,350 | 1,477 | 1,571 | 1,659 | 1,536 |
| Depreciation | 123 | 128 | 149 | 286 | 600 | 666 | 669 |
| Profit before tax | -2,161 | -546 | 1,232 | -94 | 1,591 | 808 | 804 |
| Tax % | 1 | 19 | 8 | 36 | 2 | 24 | |
| Net Profit | -2,185 | -652 | 1,139 | -127 | 1,552 | 614 | 585 |
| EPS in Rs | -11 | 20 | -1.71 | 20 | 7.69 | 8.11 | |
| Diluted EPS in Rs | 21 | 8.20 | |||||
| Dividend Payout % | 0 | 0 | 0 | 0 | 0 | 0 |
Compounded growth
Average yearly growth over different spans, as stored. A span can cross a demerger or an acquisition.
Compounded sales growth
- 10 years
- —
- 5 years
- 22%
- 3 years
- 10%
- TTM
- 16%
Compounded profit growth
- 10 years
- —
- 5 years
- 10%
- 3 years
- —
- TTM
- -95%
Stock price CAGR
- 10 years
- —
- 5 years
- —
- 3 years
- 43%
- 1 year
- -9%
Return on equity
- 10 years
- —
- 5 years
- —
- 3 years
- —
- Last year
- -43%
Balance sheet
What the company owns and what it owes, at the end of each year. ₹ crore.
| Line item | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity Capital | 302 | 302 | 302 | 302 | 357 | 391 |
| Reserves | -2,057 | -2,466 | -2,923 | -3,219 | 229 | 1,513 |
| Borrowings | 11,653 | 10,413 | 8,216 | 13,876 | 10,259 | 11,594 |
| Other Liabilities | 5,515 | 5,824 | 6,208 | 8,508 | 6,137 | 3,551 |
| Minority Interest | 131 | 205 | ||||
| Total Liabilities | 15,413 | 14,073 | 11,803 | 19,467 | 16,983 | 17,048 |
| Fixed Assets | 3,146 | 3,013 | 2,912 | 10,938 | 8,167 | 7,671 |
| CWIP | 0 | 0 | 0 | 358 | 505 | 457 |
| Investments | 5,506 | 4,978 | 2,111 | 650 | 365 | 1,190 |
| Other Assets | 6,761 | 6,082 | 6,779 | 7,521 | 7,946 | 7,730 |
| Total Assets | 15,413 | 14,073 | 11,803 | 19,469 | 16,987 | 17,048 |
Cash flows
Real money coming in and going out each year — from the business, from investments and from loans. ₹ crore.
| Line item | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Cash from Operating Activity | 588 | 1,215 | 1,230 | 1,690 | 2,833 | 1,260 |
| Cash from Investing Activity | 692 | 1,267 | 3,120 | -902 | -157 | -806 |
| Cash from Financing Activity | -1,603 | -2,213 | -3,840 | -1,324 | -2,417 | -583 |
| Net Cash Flow | -322 | 269 | 510 | -535 | 259 | -129 |
| Free Cash Flow | 599 | 1,265 | 1,301 | 1,651 | 2,742 | 1,233 |
Ratios
How fast customers pay, how long stock sits, and how well capital earns — year by year.
| Line item | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Debtor Days | 113 | 55 | 36 | 125 | 98 | 59 |
| Inventory Days | 18 | 12 | 5 | 52 | 151 | 88 |
| Days Payable | 419 | 330 | 239 | 635 | 440 | 227 |
| Cash Conversion Cycle | -288 | -263 | -198 | -458 | -192 | -81 |
| Working Capital Days | -681 | -444 | -259 | -379 | -18 | 14 |
| ROCE % | 8 | 19 | 12 | 13 | 12 |
Price trend
The price as a Renko brick chart: small moves drop out so the bigger path stands out.
Every brick is the same size, about one typical day's move. A new brick needs a full brick's move; turning the other way needs two. Bricks show where the price went, not where it will go.
Open interestPRO
Where option traders are positioned on this stock.
Industry numbers
The numbers that matter most in this industry, from the company's own filings.
1 when an audit qualification is filed as repetitive
0.00flag
2026-03-31
the company's own unlisted debt securities in default at period end
0.00cr
2026-06-30
the company's own loans / revolving facilities in default at period end (standalone filing)
0.00cr
2026-06-30
guarantees / comfort given for promoter, promoter group, directors and KMP
0.00cr
2026-03-31
loans outstanding to promoter, promoter group, directors and KMP (governance filing)
12.46cr
2026-03-31
security given for the borrowing of promoter, promoter group, directors and KMP
0.00cr
2026-03-31
FY revenue / permanent employees + workers, same basis (calc)
7,48,92,748inr
2026-03-31
News
News and filings about GMR Power and Urban Infra Limited. Open one to see why it matters.
No recent news for this company.
Supply chain
Who it buys from, sells to and competes with — as recorded in our map of company links.
Competes with
Uses as raw material
- imported coal (blending)
- thermal coal
- water (cooling)
Depends on the price of
- coal
Sells to
- Bihar State Power Holding Company Limited · thermal electricity
- GMR AIRPORTS LIMITED · solar/green electricity to group airports
- GRIDCO Limited · thermal electricity (Kamalanga PPA)
- Grasim Industries Limited · solar electricity (GMR Kalinga Solar PPA)
- Gujarat Urja Vikas Nigam Limited (GUVNL) · solar/wind electricity
- Haryana Power Purchase Centre · thermal electricity (Haryana PPA)
- Maharashtra State Electricity Distribution Company Limited · thermal electricity (Warora)
- PTC India Limited · electricity trading / offtake (Kamalanga, Haryana PPA)
- Tamil Nadu Generation and Distribution Corporation Ltd · thermal electricity (Warora PPA)
- Uttar Haryana Bijli Vitran Nigam Limited · thermal electricity (Kamalanga, via Haryana PPA)
Buys from
- Caliber Mining and Logistics Limited · coal logistics - loading, unloading and road transportation
- Goodluck India Limited · bridges / infrastructure structures
About
What the company is, from our own records: where it sits, where it makes things, and what it is made of.
- Sector
- Power
- Industry
- Power Generation
- Classification
- Power › Power Generation
- ISIN
- INE0CU601026
Business segments
- Power · 72%
- Smart Meter Infrastructure · 19%
- Others · 5%
- Roads · 3%
- EPC · 1%
Plants
- GMR Gujarat Solar Plant
- GMR Kalinga Solar Plant
- GMR Kamalanga Energy Plant
- GMR Rajam Solar Plant
- GMR Upper Karnali Hydropower
- GMR Warora Energy Plant
News impact
Big market events that reach GMR Power and Urban Infra Limited, and how the effect spreads.
No recent market events reach this company.
Dividends, splits & big trades
Money paid out, share splits and buybacks, and big buys or sells by funds and insiders.
Splits, bonuses & buybacks
- daily-prices repair: 10 rows from NSE's archive (replace 4, delete 1, insert 5), 2023-11-12..2026-02-01 (docs/flat_day_repair.md)1× · 12 Nov 2023
Documents
Annual reports, results presentations and earnings calls, straight from the source.
- Annual report · 2025-2627 Aug 2026
- Annual report · 2024-255 Sep 2025
Facts from company filings and exchange data. Not investment advice: nothing here tells you to buy or sell.