Finance - Investment · Founded 1987 · www.gfllimited.co.in · BSE 500173 · NSE GFLLIMITED · ISIN INE538A01037
No Notes Added Yet
Business
GFL Ltd. (formerly Gujarat Fluorochemicals Ltd.) operates primarily as a holding company within the Inox GFL Group. Its core business model revolves around deriving value from its strategic investments in other group companies. Historically, it was involved in chemicals, but post-restructuring, its main asset base comprises significant equity stakes in two listed entities: Inox Wind Ltd. (a key player in India's wind energy sector) and Inox Leisure Ltd. (now PVR INOX, one of India's largest multiplex chains). The company makes money primarily through dividends received from these investee companies, potential capital gains from the sale of investments, and sometimes interest income from financial assets. Its objective is to manage and grow the value of its investment portfolio.
Revenue Mix
GFL Ltd. does not operate distinct business segments in the traditional sense, as its primary function is that of an investment holding company. Its revenue is largely derived from:
Dividend Income: From its significant holdings in Inox Wind Ltd. and PVR INOX Ltd.
Gain on Sale of Investments: Realized from divesting stakes in its portfolio companies or other financial instruments.
Interest Income: From inter-corporate deposits or other liquid investments.
The company's asset value is predominantly tied to the market capitalization and performance of its listed equity holdings.
Industry
GFL Ltd. operates in the broader "Finance - Investment" industry as a strategic holding company. It is not an asset manager, lender, or private equity firm in the conventional sense. Its positioning is unique as it serves as the promoter entity for key businesses within the Inox GFL Group across diverse sectors: renewable energy (via Inox Wind) and entertainment (via PVR INOX). Its value is intrinsically linked to the performance and market standing of these underlying businesses. Within the holding company space, its positioning is determined by the quality and growth prospects of its concentrated portfolio rather than direct competition with other financial institutions.
MOAT
As a holding company, GFL Ltd. does not possess a direct product or service-related competitive moat. Its advantages, or "moat," are primarily derived from:
Strategic Control: Significant promoter stakes in established, large-scale businesses like Inox Wind and PVR INOX, allowing for strategic direction and value creation.
Diversified Exposure (at group level): While GFL's direct portfolio is concentrated, the underlying businesses operate in distinct, large Indian sectors (renewable energy and entertainment), which themselves may have moats (e.g., Inox Wind's scale and integrated operations, PVR INOX's brand, network, and market leadership).
Historical Cost Basis: The potential for a favorable long-term cost basis in its key holdings.
Its ability to allocate capital effectively across its portfolio companies and unlock value through restructuring or opportunistic stake sales forms its primary mechanism for value creation rather than conventional competitive barriers.
Growth Drivers
Key factors that can drive GFL Ltd.'s growth over the next 3-5 years include:
Performance of Investee Companies: Strong operational and financial growth of Inox Wind Ltd. (driven by India's renewable energy targets and sector tailwinds) and PVR INOX Ltd. (recovery in cinema footfall, content pipeline, and post-merger synergies).
Value Unlocking Initiatives: Strategic actions by management such as further stake sales, re-rating of existing holdings, or potential entry into new high-growth ventures.
Capital Allocation Decisions: Prudent and value-accretive deployment of capital from divestments into new growth opportunities or debt reduction.
Favorable Sectoral Trends: Positive policy support for renewable energy in India and sustained consumer discretionary spending for entertainment.
Dividend Flow: Increased dividend payouts from its profitable investee companies.
Risks
Key business risks for GFL Ltd. include:
Concentration Risk: Its valuation is highly dependent on the performance and market sentiment towards a few key investee companies (primarily Inox Wind and PVR INOX).
Underperformance of Investee Companies: Any operational setbacks, poor financial results, or sector-specific headwinds faced by Inox Wind or PVR INOX can directly impact GFL's asset value.
Sectoral Risks: The wind energy sector is subject to regulatory changes, policy shifts, and project execution risks. The cinema exhibition sector faces challenges from competition (OTT platforms), content availability, and consumer spending patterns.
Capital Allocation Risk: Ineffective or value-destructive new investments or divestments could erode shareholder value.
Market Volatility: Fluctuations in the broader equity market can affect the valuation of its listed holdings, regardless of their underlying performance.
Regulatory Changes: Adverse changes in tax laws pertaining to holding companies or capital gains could impact profitability.
Management & Ownership
GFL Ltd. is part of the INOX GFL Group, which is promoted by the Jain family. The management team includes experienced professionals from the group. Mr. Deepak Jain is a prominent figure in the group's leadership. The ownership structure typically features a significant promoter holding, with the remaining shares held by public shareholders, institutional investors, and non-promoter corporate bodies. Management quality is generally associated with the long-term vision and track record of the Inox GFL Group across its diverse businesses.
Outlook
GFL Ltd.'s outlook is directly tied to the performance and strategic evolution of its underlying investments. The bullish case rests on the continued growth of India's renewable energy sector, benefiting Inox Wind, and a sustained recovery and consolidation in the cinema exhibition market for PVR INOX. Successful execution of operational strategies and synergy realization by these companies, combined with astute capital allocation by GFL's management, could unlock significant value. Conversely, the bearish perspective highlights the inherent concentration risk. Any significant downturn in the performance or market valuation of its core investee companies, coupled with challenging sectoral dynamics or unfavorable regulatory shifts, could negatively impact GFL's asset value and share price. The company's future hinges on its ability to navigate these dynamics and capitalize on the growth potential of its portfolio.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| Operating Profit | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 |
| Provision for Tax | -3 | -3 | 33 | 1 | -3 | -1 | 2 | 2 | 4 | 1 |
| Profit After Tax | 3 | 4 | -32 | -0 | 3 | 2 | -2 | -2 | -4 | -1 |
| Adjustments | -24 | -30 | -3 | 5 | -22 | -10 | 17 | 15 | 30 | 8 |
| Profit After Adjustments | -20 | -27 | -35 | 5 | -18 | -8 | 15 | 13 | 26 | 7 |
| Adjusted Earnings Per Share | -1.9 | -2.4 | -3.2 | 0.4 | -1.7 | -0.7 | 1.3 | 1.2 | 2.3 | 0.7 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 7010 | 6288 | 3893 | 2969 | 1898 | 107 | 2 | 3 | 3 | 3 | 4 | 4 |
| Other Income | 293 | 129 | 315 | 241 | 19 | 265 | 1 | 0 | 1 | 0 | 0 | 0 |
| Total Income | 7302 | 6417 | 4208 | 3210 | 1917 | 372 | 3 | 3 | 4 | 4 | 4 | 4 |
| Total Expenditure | 5898 | 5146 | 3340 | 2707 | 1304 | 281 | 8 | 2 | 2 | 2 | 2 | 2 |
| Operating Profit | 1404 | 1272 | 868 | 503 | 613 | 91 | -6 | 1 | 2 | 2 | 2 | 2 |
| Interest | 218 | 279 | 279 | 167 | 219 | 253 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 325 | 349 | 299 | 169 | 264 | 283 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | -5 | -201 | -10 | -5 | 0 | -5 | 1 | 2450 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 852 | 441 | 279 | 161 | 129 | -444 | -3 | 2396 | -8 | -48 | 53 | 2 |
| Provision for Tax | 243 | 227 | 39 | 58 | 114 | -108 | 1 | 137 | -1 | 27 | 8 | 9 |
| Profit After Tax | 609 | 215 | 240 | 103 | 15 | -336 | -4 | 2259 | -8 | -76 | 45 | -9 |
| Adjustments | -210 | -126 | 13 | 1202 | -139 | 104 | -107 | -10 | 0 | 0 | 0 | 70 |
| Profit After Adjustments | 399 | 88 | 254 | 1305 | -123 | -232 | -111 | 2248 | -8 | -76 | 45 | 61 |
| Adjusted Earnings Per Share | 36.4 | 8 | 23.1 | 118.8 | -11.2 | -21.1 | -10.1 | 204.7 | -0.7 | -6.9 | 4.1 | 5.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 33% | 10% | -48% | -53% |
| Operating Profit CAGR | 0% | 26% | -53% | -48% |
| PAT CAGR | 0% | -73% | 0% | -23% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -18% | -18% | -7% | -20% |
| ROE Average | 2% | -0% | 30% | 14% |
| ROCE Average | 2% | -0% | 31% | 17% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 4454 | 4518 | 4767 | 5977 | 2179 | 373 | 353 | 2602 | 2594 | 2521 | 2565 |
| Minority's Interest | 956 | 1081 | 1193 | 1288 | 1013 | 336 | 391 | 0 | 0 | 0 | 0 |
| Borrowings | 1067 | 1144 | 595 | 572 | 156 | 47 | 69 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 271 | 430 | 217 | -272 | 2315 | 2456 | 2470 | 138 | 137 | 164 | 171 |
| Total Current Liabilities | 3731 | 3757 | 2981 | 3478 | 3486 | 387 | 394 | 2 | 1 | 1 | 1 |
| Total Liabilities | 10479 | 10931 | 9753 | 11043 | 9148 | 3599 | 3677 | 2741 | 2732 | 2686 | 2737 |
| Fixed Assets | 4600 | 3495 | 3803 | 4309 | 4516 | 3081 | 3084 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 1184 | 1514 | 1983 | 2226 | 968 | 287 | 250 | 2690 | 2680 | 2632 | 2681 |
| Total Current Assets | 4695 | 4898 | 3966 | 4508 | 3633 | 199 | 311 | 19 | 20 | 22 | 24 |
| Total Assets | 10479 | 10931 | 9753 | 11043 | 9148 | 3599 | 3677 | 2741 | 2732 | 2686 | 2737 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1082 | 127 | 238 | 111 | 71 | 48 | 9 | 23 | 0 | 1 | 0 |
| Cash Flow from Operating Activities | 379 | 732 | 952 | 996 | 1214 | -156 | 89 | 402 | 0 | 0 | 0 |
| Cash Flow from Investing Activities | -1471 | -674 | 589 | -956 | -568 | 74 | -160 | -219 | -0 | -1 | -0 |
| Cash Flow from Financing Activities | 136 | 53 | -1668 | -79 | -629 | 56 | 85 | -184 | 0 | 0 | 0 |
| Net Cash Inflow / Outflow | -956 | 110 | -127 | -40 | 17 | -26 | 15 | -1 | 0 | -0 | 0 |
| Closing Cash & Cash Equivalent | 127 | 238 | 111 | 71 | 48 | 9 | 23 | 0 | 1 | 0 | 0 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 36.35 | 8.02 | 23.08 | 118.79 | -11.23 | -21.09 | -10.13 | 204.68 | -0.69 | -6.88 | 4.1 |
| CEPS(Rs) | 85.01 | 51.27 | 49.09 | 24.73 | 25.44 | -4.78 | -0.37 | 205.62 | -0.69 | -6.88 | 4.1 |
| DPS(Rs) | 3.5 | 3.5 | 3.5 | 3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 400.38 | 411.31 | 433.85 | 544 | 198.27 | 33.89 | 32.04 | 236.85 | 236.16 | 229.46 | 233.48 |
| Core EBITDA Margin(%) | 15.85 | 18.17 | 14.2 | 8.83 | 31.29 | -162.9 | -379.14 | 25.23 | 52.51 | 54.01 | 47.52 |
| EBIT Margin(%) | 15.26 | 11.46 | 14.35 | 11.08 | 18.34 | -179.03 | -180.26 | 0 | -256.07 | -1459.71 | 1433.24 |
| Pre Tax Margin(%) | 12.16 | 7.02 | 7.18 | 5.44 | 6.8 | -415.12 | -196.82 | 0 | -256.07 | -1459.71 | 1433.24 |
| PAT Margin (%) | 8.69 | 3.41 | 6.17 | 3.47 | 0.8 | -313.8 | -233.39 | 0 | -236.93 | -2279.39 | 1223.19 |
| Cash Profit Margin (%) | 13.32 | 8.96 | 13.85 | 9.15 | 14.72 | -49.04 | -232.4 | 0 | -236.27 | -2278.73 | 1223.73 |
| ROA(%) | 6.14 | 2 | 2.32 | 0.99 | 0.15 | -5.27 | -0.11 | 70.39 | -0.28 | -2.79 | 1.66 |
| ROE(%) | 14.21 | 4.81 | 5.17 | 1.92 | 0.37 | -26.32 | -1.13 | 152.94 | -0.29 | -2.96 | 1.77 |
| ROCE(%) | 15.16 | 9.48 | 7.66 | 4.43 | 6.28 | -10.97 | -0.68 | 157.57 | -0.31 | -1.89 | 2.07 |
| Receivable days | 123.46 | 164.07 | 221.22 | 249.99 | 337.07 | 2387.5 | 4885.19 | 1673.13 | 27.06 | 23.79 | 24.97 |
| Inventory Days | 47.04 | 57.9 | 111.23 | 179 | 269.82 | 2077.64 | 2558.95 | 0 | 0 | 0 | 0 |
| Payable days | 124.71 | 194.63 | 489.01 | 408.04 | 3623.3 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 14.24 | 94.52 | 33.82 | 9.3 | 0 | 0 | 0 | 0.23 | 0 | 0 | 9.18 |
| Price/Book(x) | 1.29 | 1.84 | 1.8 | 2.03 | 0.41 | 2.43 | 2.46 | 0.2 | 0.29 | 0.22 | 0.16 |
| Dividend Yield(%) | 0.68 | 0.46 | 0.45 | 0.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.15 | 1.77 | 2.67 | 4.73 | 0.79 | 8.8 | 508.14 | 162.26 | 232.99 | 170.69 | 112.21 |
| EV/Core EBITDA(x) | 5.76 | 8.76 | 11.97 | 27.92 | 2.46 | 10.32 | -152.84 | 495.66 | 335.58 | 265.89 | 202.59 |
| Net Sales Growth(%) | 31.25 | -10.29 | -38.1 | -23.73 | -36.08 | -94.36 | -98.36 | 83.31 | -0.92 | 3.8 | 10.99 |
| EBIT Growth(%) | 2.45 | -32.67 | -22.45 | -41.11 | 5.79 | -155.03 | 98.34 | 0 | -100.34 | -491.72 | 208.97 |
| PAT Growth(%) | -8.66 | -64.8 | 11.91 | -57.09 | -85.26 | -2310.51 | 98.78 | 0 | -100.34 | -898.64 | 159.56 |
| EPS Growth(%) | -31.77 | -77.93 | 187.69 | 414.73 | -109.46 | -87.81 | 51.98 | 2120.74 | -100.34 | -898.68 | 159.56 |
| Debt/Equity(x) | 0.68 | 0.73 | 0.42 | 0.35 | 0.38 | 0.31 | 0.25 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 1.26 | 1.3 | 1.33 | 1.3 | 1.04 | 0.51 | 0.79 | 12.07 | 22.09 | 31.01 | 39.97 |
| Quick Ratio(x) | 1.01 | 1.02 | 0.89 | 0.84 | 0.7 | 0.49 | 0.75 | 12.07 | 22.09 | 31.01 | 39.97 |
| Interest Cover(x) | 4.92 | 2.58 | 2 | 1.96 | 1.59 | -0.76 | -10.88 | 0 | 0 | 0 | 0 |
| Total Debt/Mcap(x) | 0.52 | 0.4 | 0.23 | 0.17 | 0.93 | 0.13 | 0.1 | 0 | 0 | 0 | 0 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 68.72 | 68.72 | 68.72 | 68.72 | 68.72 | 68.72 | 68.72 | 68.72 | 68.72 | 68.72 |
| FII | 0.23 | 0.27 | 0.22 | 0.25 | 0.21 | 0.23 | 0.2 | 0.16 | 0.2 | 0.18 |
| DII | 2.05 | 1.97 | 1.97 | 1.79 | 1.54 | 1.39 | 0.43 | 0.06 | 0.01 | 0.01 |
| Public | 29 | 29.03 | 29.09 | 29.24 | 29.53 | 29.66 | 30.65 | 31.05 | 31.07 | 31.09 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.55 | 7.55 | 7.55 | 7.55 | 7.55 | 7.55 | 7.55 | 7.55 | 7.55 | 7.55 |
| FII | 0.02 | 0.03 | 0.02 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 |
| DII | 0.23 | 0.22 | 0.22 | 0.2 | 0.17 | 0.15 | 0.05 | 0.01 | 0 | 0 |
| Public | 3.19 | 3.19 | 3.2 | 3.21 | 3.24 | 3.26 | 3.37 | 3.41 | 3.41 | 3.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 10.99 | 10.99 | 10.99 | 10.99 | 10.99 | 10.99 | 10.99 | 10.99 | 10.99 | 10.99 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +33% | +10% | -48% | -53% |
| Operating Profit CAGR | 0% | +26% | -53% | -48% |
| PAT CAGR | — | -73% | — | -23% |
| Share Price CAGR | -18% | -18% | -7% | -20% |
| ROE Average | +2% | 0% | +30% | +14% |
| ROCE Average | +2% | 0% | +31% | +17% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 68.72 | 68.72 | 68.72 | 68.72 | 68.72 | 68.72 | 68.72 | 68.72 | 68.72 | 68.72 |
| FII | 0.23 | 0.27 | 0.22 | 0.25 | 0.21 | 0.23 | 0.2 | 0.16 | 0.2 | 0.18 |
| DII | 2.05 | 1.97 | 1.97 | 1.79 | 1.54 | 1.39 | 0.43 | 0.06 | 0.01 | 0.01 |
| Public | 29 | 29.03 | 29.09 | 29.24 | 29.53 | 29.66 | 30.65 | 31.05 | 31.07 | 31.09 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.55 | 7.55 | 7.55 | 7.55 | 7.55 | 7.55 | 7.55 | 7.55 | 7.55 | 7.55 |
| FII | 0.02 | 0.03 | 0.02 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 |
| DII | 0.23 | 0.22 | 0.22 | 0.2 | 0.17 | 0.15 | 0.05 | 0.01 | 0 | 0 |
| Public | 3.19 | 3.19 | 3.2 | 3.21 | 3.24 | 3.26 | 3.37 | 3.41 | 3.41 | 3.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 10.99 | 10.99 | 10.99 | 10.99 | 10.99 | 10.99 | 10.99 | 10.99 | 10.99 | 10.99 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.