GEE Limited (GEE.BO) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-102.2%

-₹2.48

vs ₹110.50 price

Levered DCF

-₹21.15

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

—

Rating

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	11.09×	-17.29×	26.94×	21.65×	11.68×	14.55×	18.78×	33.49×
P/B	0.67×	0.83×	0.85×	0.48×	0.5×	0.54×	0.58×	0.62×
P/S	0.39×	0.48×	0.47×	0.23×	0.29×	0.37×	0.34×	0.34×
EV / EBITDA	6.62×	218.75×	8.5×	7.19×	5.71×	5.54×	6.83×	11.49×
Gross margin	19.8%	21.2%	18.5%	22.5%	24.5%	20.9%	20.2%	16.4%
Operating margin	8.0%	-1.0%	7.1%	5.3%	7.3%	8.6%	6.1%	3.5%
Net margin	3.5%	-2.8%	3.5%	2.2%	4.7%	5.0%	3.6%	1.0%
Current ratio	2.28×	1.27×	1.38×	1.52×	1.5×	1.5×	1.34×	1.28×
Debt / equity	0.3×	0.42×	0.4×	0.45×	0.41×	0.35×	0.37×	0.44×
Interest coverage	3.49×	-0.37×	3.22×	2.32×	4.11×	4.13×	2.45×	1.45×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.8%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	25.6%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	6.0%	-4.8%	6.3%	4.4%	8.1%	7.4%	6.2%	1.9%
Return on invested capital	7.1%	-0.9%	6.5%	5.4%	6.8%	6.6%	6.8%	2.5%
Return on assets	4.1%	-3.0%	4.0%	2.7%	5.1%	4.8%	3.9%	1.1%
Free cash flow yield	-22.1%	7.5%	6.5%	-0.3%	-4.8%	2.4%	24.5%	-3.5%
Earnings yield	9.0%	-5.8%	7.4%	9.2%	16.3%	13.7%	10.6%	3.0%
Enterprise value	₹2.1B	₹2.4B	₹2.5B	₹1.8B	₹1.7B	₹1.5B	₹1.4B	₹1.6B
Net debt / EBITDA	2.01×	73.65×	2.71×	3.44×	2.58×	2.14×	2.31×	4.7×
Cash conversion cycle (days)	141	125	130	140	137	133	110	113