G.S. Auto International Limited (GSAUTO.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

+264.6%

₹60.33

vs ₹16.55 price

Levered DCF

₹87.45

After debt service

Piotroski score

—

Altman Z-score

—

Rating

C+

Overall 2 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	10.33×	20.1×	39.48×	-4.17×	-3.4×	-0.92×	-0.74×	-7.9×
P/B	1.3×	1.24×	1.25×	0.55×	0.44×	0.13×	0.06×	0.18×
P/S	0.23×	0.2×	0.18×	0.09×	0.11×	0.04×	0.02×	0.04×
EV / EBITDA	5.18×	5.39×	6.85×	12.33×	7.02×	9.47×	7.56×	4.97×
Gross margin	51.3%	49.6%	39.3%	36.4%	44.3%	49.1%	49.4%	41.4%
Operating margin	5.0%	4.4%	3.6%	-0.9%	3.1%	-0.1%	-0.3%	2.6%
Net margin	2.3%	1.0%	0.5%	-2.2%	-3.1%	-4.9%	-3.2%	-0.5%
Current ratio	1.01×	0.96×	0.92×	0.97×	1.08×	0.78×	0.7×	0.64×
Debt / equity	0.92×	1.22×	1.56×	1.74×	1.53×	1.28×	0.94×	0.88×
Interest coverage	1.96×	1.53×	1.14×	-0.33×	1.15×	-0.02×	-0.08×	1.17×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	12.6%	6.1%	3.2%	-13.2%	-13.0%	-14.0%	-8.7%	-2.3%
Return on invested capital	10.6%	6.0%	5.5%	-1.0%	-40.2%	-0.1%	-0.3%	5.1%
Return on assets	3.6%	1.5%	0.7%	-2.8%	-3.1%	-3.5%	-2.4%	-0.6%
Free cash flow yield	19.7%	35.1%	27.4%	41.8%	3.8%	-43.7%	194.0%	78.2%
Earnings yield	9.7%	5.0%	2.5%	-23.9%	-29.5%	-109.1%	-136.1%	-12.7%
Enterprise value	₹598.4M	₹565.1M	₹612M	₹484.5M	₹474.1M	₹373.5M	₹302.3M	₹338.5M
Net debt / EBITDA	2.14×	2.67×	3.8×	9.36×	5.45×	8.59×	7.07×	4.11×
Cash conversion cycle (days)	97	108	101	107	158	227	142	65