Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹7956 Cr.
Stock P/E
13.6
P/B
4.5
Current Price
₹101.9
Book Value
₹ 22.7
Face Value
5
52W High
₹136.3
52W Low
₹ 86.7
Dividend Yield
0%

GMR Power and Urban Overview

Business

GMR Power and Urban Infra Ltd. (GMRP&UI) is a part of the GMR Group, an Indian infrastructure conglomerate. The company is primarily engaged in the development, operation, and maintenance of power generation assets and urban infrastructure projects. Its core business model involves generating electricity through various sources (thermal, hydro, solar) and selling it under long-term Power Purchase Agreements (PPAs) to state utilities or industrial consumers. In the urban infrastructure segment, it develops and manages projects such as Special Economic Zones (SEZs), industrial parks, and smart city components, generating revenue through land monetization, lease agreements, and service fees.

Revenue Mix

GMRP&UI operates primarily through two key segments:

Power: This segment includes its portfolio of thermal, hydro, and solar power plants, encompassing generation, and potentially associated transmission/distribution activities.

Urban Infrastructure: This segment focuses on developing and managing large-scale urban infrastructure projects, including industrial townships, SEZs, and related logistics and commercial developments.

Detailed revenue contributions are not consistently disclosed at this level without in-depth financial reports; however, both segments are integral to the company's strategy.

Industry

Industry Structure: The Indian power sector is capital-intensive, highly regulated, and characterized by long gestation periods for projects. It is undergoing a significant transition towards cleaner energy sources and greater private participation. The urban infrastructure sector is also capital-intensive, often reliant on government policy and public-private partnerships (PPPs), driven by rapid urbanization and industrialization.

Positioning: GMRP&UI, leveraging the GMR Group's brand and execution capabilities, is positioned as a significant private player in India's power and infrastructure landscape. It competes with other large private power generators (e.g., Adani Power, Tata Power, JSW Energy) and infrastructure developers. Its diversified portfolio across conventional and renewable power, along with urban infrastructure, provides a broad base, but also exposes it to varied regulatory and market dynamics.

MOAT

Scale and Execution Capability: As part of the GMR Group, the company benefits from significant experience in developing, executing, and operating large-scale, complex infrastructure projects.

Capital Intensity & Regulatory Barriers: The high capital expenditure required and the complex regulatory approval processes for power and infrastructure projects act as significant barriers to entry for new competitors.

Long-term Contracts: Secured Power Purchase Agreements (PPAs) provide revenue visibility and mitigate demand risk, offering a degree of stability to the power generation business.

Strategic Land Banks: For its urban infrastructure projects, ownership of large, strategically located land parcels can provide a long-term advantage and value appreciation.

Growth Drivers

Growing Power Demand: India's economic growth, industrialization, and increasing urbanization will continue to drive demand for electricity.

Government Initiatives: Policies promoting "Power for All," renewable energy targets (e.g., 500 GW non-fossil fuel capacity by 2030), and urban development schemes (e.g., Smart Cities Mission, National Industrial Corridors) provide significant opportunities.

Capacity Expansion: Opportunities for adding new power generation capacity, particularly in the renewable energy sector, and expanding existing urban infrastructure developments.

Asset Monetization: Potential for value unlocking through strategic partnerships or monetization of mature urban infrastructure assets.

Transition to Renewables: The increasing focus on clean energy will likely drive investments in solar, wind, and hydro projects.

Risks

Regulatory & Policy Risk: Changes in power tariffs, environmental regulations, fuel pricing policies, or land acquisition norms can significantly impact profitability and project viability.

Counterparty Risk: Payment delays or defaults from state electricity distribution companies (Discoms) remain a persistent challenge in the Indian power sector, affecting cash flow.

Fuel Supply & Price Volatility: For thermal power plants, the availability and price fluctuations of coal or natural gas can impact operational costs and margins.

Project Execution Risk: Large-scale power and urban infrastructure projects are prone to cost overruns, construction delays, and land acquisition issues.

High Debt Levels: Infrastructure projects are typically highly leveraged, making the company susceptible to interest rate fluctuations and refinancing risks.

Environmental Risks: Stringent environmental compliance requirements and potential community opposition to projects can lead to delays or increased costs.

Management & Ownership

GMR Power and Urban Infra Ltd. is promoted by the GMR Group, a well-established Indian conglomerate with a strong track record in developing large-scale infrastructure assets, including airports, energy, and roads. The group is led by its founder, Grandhi Mallikarjuna Rao, ensuring experienced leadership at the top. The management team benefits from the group's extensive experience in navigating complex regulatory environments and executing capital-intensive projects. The ownership structure is primarily promoter-controlled, with public shareholding and institutional investor participation.

Outlook

GMRP&UI operates in two critical and growing sectors of the Indian economy – power and urban infrastructure. The long-term demand drivers for both segments, fueled by India's economic growth and urbanization, remain strong. The company benefits from the GMR Group's established expertise and financial backing in executing large-scale projects.

However, the company faces inherent challenges common to these sectors, including intense regulatory oversight, significant capital requirements, risks associated with project execution, and potential payment delays from power off-takers. Its ability to manage debt effectively, secure favorable long-term contracts, adapt to evolving energy policies (especially the transition to renewables), and successfully monetize its urban infrastructure assets will be crucial for its sustained growth and profitability. The outlook is balanced, with significant growth opportunities tempered by substantial operational and financial risks inherent in capital-intensive infrastructure development.

GMR Power and Urban Share Price

Live · BSE / NSE · Inception: 2019
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

GMR Power and Urban Quarterly Results

#(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 1634 1612 1384 1611 1737 1648 1810 1869 2004 1705
Other Income 134 123 123 151 126 120 112 134 64 44
Total Income 1768 1734 1506 1762 1863 1768 1922 2003 2068 1749
Total Expenditure 1190 1094 968 1266 1357 1248 1447 1500 1545 1252
Operating Profit 578 640 539 496 506 520 475 502 523 498
Interest 522 448 365 364 394 441 446 379 392 318
Depreciation 112 173 140 139 148 160 164 166 176 163
Exceptional Income / Expenses 333 1394 210 3 294 66 1023 -125 0 0
Profit Before Tax 277 1413 244 -4 257 -15 888 -167 -46 17
Provision for Tax 9 45 -10 15 -11 20 -30 88 116 44
Profit After Tax 267 1368 254 -19 268 -35 917 -255 -161 -28
Adjustments -105 -143 1 -87 -224 27 -29 87 50 -14
Profit After Adjustments 162 1225 255 -106 44 -8 888 -169 -112 -41
Adjusted Earnings Per Share 2.7 20.3 3.6 -1.5 0.6 -0.1 12.4 -2.4 -1.4 -0.5

GMR Power and Urban Profit & Loss

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 2733 4102 5516 4489 6344 7332 7388
Other Income 328 180 363 345 514 416 354
Total Income 3061 4282 5878 4833 6858 7748 7742
Total Expenditure 2402 3606 5089 3420 4677 5728 5744
Operating Profit 659 675 790 1413 2181 2021 1998
Interest 1530 1354 1350 1477 1571 1659 1535
Depreciation 123 128 149 286 600 666 669
Exceptional Income / Expenses -881 15 1232 456 1900 964 898
Profit Before Tax -2161 -546 1264 -49 1776 781 692
Provision for Tax 24 106 93 34 38 195 218
Profit After Tax -2185 -652 1171 -82 1738 587 473
Adjustments 127 4 12 -21 -320 14 94
Profit After Adjustments -2058 -648 1183 -103 1418 600 566
Adjusted Earnings Per Share 0 -10.7 19.6 -1.7 19.8 7.7 8.1

GMR Power and Urban Balance Sheet

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds -1755 -2164 -2621 -2917 587 1904
Minority's Interest -66 -68 -120 -65 131 205
Borrowings 8367 7421 6481 11684 8770 9657
Other Non-Current Liabilities 263 290 514 1276 1201 892
Total Current Liabilities 8577 8405 7522 9466 6038 4367
Total Liabilities 15409 14068 11798 19467 16983 17048
Fixed Assets 2611 2486 2362 10598 8002 7515
Other Non-Current Assets 8621 7578 4502 3126 1764 3095
Total Current Assets 3862 3653 4729 5423 6269 6191
Total Assets 15409 14068 11798 19467 16983 17048

GMR Power and Urban Cash Flow

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 509 187 456 966 431 689
Cash Flow from Operating Activities 588 1215 1230 1690 2833 1260
Cash Flow from Investing Activities 692 1267 3094 -903 -159 -809
Cash Flow from Financing Activities -1603 -2213 -3840 -1324 -2417 -583
Net Cash Inflow / Outflow -323 268 484 -536 256 -132
Closing Cash & Cash Equivalent 187 456 966 431 689 560

GMR Power and Urban Ratios

# Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 0 -10.73 19.6 -1.71 19.83 7.69
CEPS(Rs) 0 -8.67 21.87 3.38 32.7 16.04
DPS(Rs) 0 0 0 0 0 0
Book NAV/Share(Rs) 0 -35.86 -43.43 -48.33 8.21 23.1
Core EBITDA Margin(%) 12.11 12.08 7.74 23.8 26.28 21.88
EBIT Margin(%) -23.09 19.71 47.39 31.81 52.76 33.28
Pre Tax Margin(%) -79.05 -13.31 22.91 -1.08 28 10.65
PAT Margin (%) -79.92 -15.88 21.23 -1.83 27.39 8
Cash Profit Margin (%) -75.43 -12.76 23.94 4.55 36.85 17.08
ROA(%) -14.18 -4.42 9.05 -0.53 9.54 3.45
ROE(%) 0 0 0 0 0 49.07
ROCE(%) -6.39 8.93 37.83 17.29 30.76 20.14
Receivable days 112.81 65.3 38.63 84.8 93.38 71.81
Inventory Days 10.82 7.48 4.55 10.66 17.45 22.25
Payable days 0 0 0 0 0 0
PER(x) 0 0 0.82 0 5.76 11.66
Price/Book(x) 0 -0.91 -0.37 -0.88 13.92 3.88
Dividend Yield(%) 0 0 0 0 0 0
EV/Net Sales(x) 4.16 2.88 1.46 3.51 2.75 2.36
EV/Core EBITDA(x) 17.25 17.52 10.21 11.15 7.99 8.58
Net Sales Growth(%) 0 50.07 34.47 -18.62 41.34 15.57
EBIT Growth(%) 0 228.11 223.3 -45.37 134.41 -27.11
PAT Growth(%) 0 70.17 279.73 -107.02 2214.75 -66.25
EPS Growth(%) 0 0 282.66 -108.71 1261.76 -61.24
Debt/Equity(x) -5.66 -4.81 -3.13 -4.75 17.44 6.38
Current Ratio(x) 0.45 0.43 0.63 0.57 1.04 1.42
Quick Ratio(x) 0.44 0.42 0.62 0.55 0.97 1.3
Interest Cover(x) -0.41 0.6 1.94 0.97 2.13 1.47
Total Debt/Mcap(x) 0 5.29 8.48 5.37 1.25 1.64

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +16% +10% +22% —
Operating Profit CAGR -7% +37% +25% —
PAT CAGR -66% -21% — —
Share Price CAGR -11% +44% — —
ROE Average +49% +16% +10% +8%
ROCE Average +20% +23% +23% +18%

GMR Power and Urban Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 46.28 %
FII 16.01 %
DII (MF + Insurance) 5.48 %
Public (retail) 32.24 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 59.8359.8350.5450.5450.5450.5450.5650.5646.2846.28
FII 5.061.523.43.954.994.773.893.753.4316.01
DII 2.582.712.342.252.291.971.751.775.225.48
Public 32.5435.9543.7243.2742.1742.7243.843.9245.0832.24
Others 0000000000
Total 100100100100100100100100100100

GMR Power and Urban Peer Comparison

Power Generation/Distribution Edit Columns

GMR Power and Urban Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

GMR Power and Urban Pros & Cons

Pros

Cons

  • Promoter holding is low: 46.28%.
  • Stock is trading at 4.5 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp