Login
Home
Charts
Search
Watchlist
Products

GMR Power & Urban Infra Ltd

GMRP&UI·NSE
98.13+3.01%Wed, 23 Sept '26 15:57

GMR Power & Urban Infra Ltd

GMRP&UI
NSE
98.13
+3.01%
|Wed, 23 Sept '26 15:57
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
7,701Cr
Close
Close Price
98.60
Industry
Industry
Infra - Power - Generation/Distribution
PE
Price To Earnings
12.23
PS
Price To Sales
1.04
Revenue
Revenue
7,389Cr
Rev Gr TTM
Revenue Growth TTM
15.79%
PAT Gr TTM
PAT Growth TTM
219.99%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
6271,1031,6341,6121,3841,6111,7371,6481,8101,8692,0041,705
Growth YoY
Revenue Growth YoY%
-60.3-23.814.843.4120.546.16.32.330.816.015.33.4
Expenses
ExpensesCr
5058071,1901,0949681,2661,3571,2481,4471,5001,5451,252
Operating Profit
Operating ProfitCr
122296444518416346380401363369459453
OPM
OPM%
19.526.927.232.130.121.421.924.320.119.722.926.6
Other Income
Other IncomeCr
862533911,529347833291861,11210411236
Interest Expense
Interest ExpenseCr
272405522448365364394441446379392318
Depreciation
DepreciationCr
40100112173140139148160164166176163
PBT
PBTCr
-103452011,426259-75167-15865-7229
Tax
TaxCr
202945-1015-1120-308811644
PAT
PATCr
-123431701,362250-10849-7895-160-114-35
Growth YoY
PAT Growth YoY%
-111.5-87.3136.2725.5302.4-351.3-71.2-100.5258.5-47.8-331.6-392.8
NPM
NPM%
-19.63.910.484.518.0-6.72.8-0.449.4-8.6-5.7-2.1
EPS
EPS
-1.70.82.420.33.6-1.80.6-0.112.4-2.4-1.5-0.5
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
6271,1031,6341,6121,3841,6111,7371,6481,8101,8692,0041,705
Growth YoY
Revenue Growth YoY%
-60.3-23.814.843.4120.546.16.32.330.816.015.33.4
Expenses
ExpensesCr
5058071,1901,0949681,2661,3571,2481,4471,5001,5451,252
Operating Profit
Operating ProfitCr
122296444518416346380401363369459453
OPM
OPM%
19.526.927.232.130.121.421.924.320.119.722.926.6
Other Income
Other IncomeCr
862533911,529347833291861,11210411236
Interest Expense
Interest ExpenseCr
272405522448365364394441446379392318
Depreciation
DepreciationCr
40100112173140139148160164166176163
PBT
PBTCr
-103452011,426259-75167-15865-7229
Tax
TaxCr
202945-1015-1120-308811644
PAT
PATCr
-123431701,362250-10849-7895-160-114-35
Growth YoY
PAT Growth YoY%
-111.5-87.3136.2725.5302.4-351.3-71.2-100.5258.5-47.8-331.6-392.8
NPM
NPM%
-19.63.910.484.518.0-6.72.8-0.449.4-8.6-5.7-2.1
EPS
EPS
-1.70.82.420.33.6-1.80.6-0.112.4-2.4-1.5-0.5

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
2,7334,1025,5164,4896,3447,3327,389
Growth
Revenue Growth%
50.134.5-18.641.315.615.8
Expenses
ExpensesCr
2,4023,6065,0893,4204,6775,7285,744
Operating Profit
Operating ProfitCr
3314954271,0681,6671,6041,644
OPM
OPM%
12.112.17.723.826.321.922.3
Other Income
Other IncomeCr
-8394412,3366462,2801,5011,365
Interest Expense
Interest ExpenseCr
1,5301,3541,3501,4771,5711,6591,536
Depreciation
DepreciationCr
123128149286600666669
PBT
PBTCr
-2,161-5461,264-491,776781805
Tax
TaxCr
24106933438195218
PAT
PATCr
-2,185-6521,171-821,738587585
Growth
PAT Growth%
70.2279.7-107.02,214.8-66.3220.0
NPM
NPM%
-79.9-15.921.2-1.827.48.07.9
EPS
EPS
-34.1-10.719.6-2.520.78.38.1
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
2,7334,1025,5164,4896,3447,3327,389
Growth
Revenue Growth%
50.134.5-18.641.315.615.8
Expenses
ExpensesCr
2,4023,6065,0893,4204,6775,7285,744
Operating Profit
Operating ProfitCr
3314954271,0681,6671,6041,644
OPM
OPM%
12.112.17.723.826.321.922.3
Other Income
Other IncomeCr
-8394412,3366462,2801,5011,365
Interest Expense
Interest ExpenseCr
1,5301,3541,3501,4771,5711,6591,536
Depreciation
DepreciationCr
123128149286600666669
PBT
PBTCr
-2,161-5461,264-491,776781805
Tax
TaxCr
24106933438195218
PAT
PATCr
-2,185-6521,171-821,738587585
Growth
PAT Growth%
70.2279.7-107.02,214.8-66.3220.0
NPM
NPM%
-79.9-15.921.2-1.827.48.07.9
EPS
EPS
-34.1-10.719.6-2.520.78.38.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
302302302302357391
Reserves
ReservesCr
-2,057-2,763-2,991-3,2871621,337
Current Liabilities
Current LiabilitiesCr
8,5778,4057,5229,4896,2944,391
Non Current Liabilities
Non Current LiabilitiesCr
8,6577,9007,02212,9629,97510,550
Total Liabilities
Total LiabilitiesCr
15,41314,07311,80319,46916,98717,050
Current Assets
Current AssetsCr
4,1764,0044,7295,7437,2176,438
Non Current Assets
Non Current AssetsCr
11,23610,0697,07413,7269,76910,612
Total Assets
Total AssetsCr
15,41314,07311,80319,46916,98717,050
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
302302302302357391
Reserves
ReservesCr
-2,057-2,763-2,991-3,2871621,337
Current Liabilities
Current LiabilitiesCr
8,5778,4057,5229,4896,2944,391
Non Current Liabilities
Non Current LiabilitiesCr
8,6577,9007,02212,9629,97510,550
Total Liabilities
Total LiabilitiesCr
15,41314,07311,80319,46916,98717,050
Current Assets
Current AssetsCr
4,1764,0044,7295,7437,2176,438
Non Current Assets
Non Current AssetsCr
11,23610,0697,07413,7269,76910,612
Total Assets
Total AssetsCr
15,41314,07311,80319,46916,98717,050

Cash Flow

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
5881,2151,2301,6902,8331,260
Investing Cash Flow
Investing Cash FlowCr
6921,2673,094-903-159-809
Financing Cash Flow
Financing Cash FlowCr
-1,603-2,213-3,840-1,324-2,417-583
Net Cash Flow
Net Cash FlowCr
-323268484-536256-132
Free Cash Flow
Free Cash FlowCr
5991,2651,3011,6512,7421,233
CFO To PAT
CFO To PAT%
-26.9-186.4105.1-2,056.8163.0214.8
CFO To EBITDA
CFO To EBITDA%
177.7245.1288.1158.2169.978.5
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
5881,2151,2301,6902,8331,260
Investing Cash Flow
Investing Cash FlowCr
6921,2673,094-903-159-809
Financing Cash Flow
Financing Cash FlowCr
-1,603-2,213-3,840-1,324-2,417-583
Net Cash Flow
Net Cash FlowCr
-323268484-536256-132
Free Cash Flow
Free Cash FlowCr
5991,2651,3011,6512,7421,233
CFO To PAT
CFO To PAT%
-26.9-186.4105.1-2,056.8163.0214.8
CFO To EBITDA
CFO To EBITDA%
177.7245.1288.1158.2169.978.5

Ratios

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,9689672,5818,1716,9987,701
Price To Earnings
Price To Earnings
0.85.811.712.2
Price To Sales
Price To Sales
0.50.20.61.30.91.0
Price To Book
Price To Book
-0.8-0.4-0.915.74.04.5
EV To EBITDA
EV To EBITDA
23.918.914.810.510.910.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
24.321.315.535.839.234.634.6
OPM
OPM%
12.112.17.723.826.321.922.3
NPM
NPM%
-79.9-15.921.2-1.827.48.07.9
ROCE
ROCE%
-6.410.247.313.131.118.318.3
ROE
ROE%
124.526.5-43.52.8334.834.034.0
ROA
ROA%
-14.2-4.69.9-0.410.23.43.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,9689672,5818,1716,9987,701
Price To Earnings
Price To Earnings
0.85.811.712.2
Price To Sales
Price To Sales
0.50.20.61.30.91.0
Price To Book
Price To Book
-0.8-0.4-0.915.74.04.5
EV To EBITDA
EV To EBITDA
23.918.914.810.510.910.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
24.321.315.535.839.234.634.6
OPM
OPM%
12.112.17.723.826.321.922.3
NPM
NPM%
-79.9-15.921.2-1.827.48.07.9
ROCE
ROCE%
-6.410.247.313.131.118.318.3
ROE
ROE%
124.526.5-43.52.8334.834.034.0
ROA
ROA%
-14.2-4.69.9-0.410.23.43.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
GMR Power & Urban Infra Ltd is an Indian infrastructure conglomerate built from the 2022 demerger of the GMR Group’s non-airport assets - a separation that gave investors a pure-play platform for energy, highways, and urban development. The company operates coal and renewable power plants, is wiring Uttar Pradesh with millions of smart meters, and develops industrial land, all while pivoting toward what it calls “GPUIL 2.0” - a cleaner, more digital mix of renewable energy, smart mobility, and energy services. Its recurring approach is to enter capital-heavy infrastructure through special-purpose vehicles, lock in long-term contracts with government counterparties, and then use the cash flows or asset sales from mature projects to fund the next one. # Business segments Four engines at different stages - a coal-power cash cow, a national-scale smart-meter rollout, a land-bank monetisation play, and a shrinking road portfolio - each built with the cash flows of the one before. ## 1. Energy generation: the coal-fired backbone that funds everything else **Two large coal plants running at utilisation levels well above the industry average generate the bulk of the company’s income, while gas, hydro, solar and wind assets are being sold, stalled or slowly built out.** - **Coal plants that outperform their peers** - the 600 MW Warora plant in Maharashtra and the 1,050 MW Kamalanga plant in Odisha together ran at a plant load factor of roughly 85-87% in FY26, compared with an all-India private-sector average of about 71%. Warora achieved its highest-ever annual PLF since commissioning in FY25, with availability touching 93% at Warora and 90% at Kamalanga. - **Long-term contracts with state utilities** - Warora has 83% of its capacity tied up under power purchase agreements with state distribution companies, while Kamalanga has 90% tied up, so most output is sold at pre-agreed rates rather than exposed to volatile exchange prices. Kamalanga also collected overdue payments from Haryana’s discom, including late-payment surcharges, which improved cash realisation. - **Debt restructured to lower the cost of coal power** - Kamalanga refinanced Rs 2,700 crore of debt in late 2025, cutting its average borrowing cost from about 12.15% to 9.50% per year, with a further step-down to 9.25% possible if its credit rating improves. Warora had earlier restructured its debt under an RBI framework, splitting it into sustainable debt of roughly Rs 2,350 crore at 8.50% and unsustainable debt of about Rs 788 crore at near-zero interest, repayable over roughly 15 years. - **Gas and hydro assets being exited or stuck** - the two gas-fired plants in Andhra Pradesh (388 MW and 768 MW) are non-operational because affordable natural gas is unavailable, and a framework agreement has been signed to sell the company’s stakes to Synergy Investments. The operational 180 MW Bajoli Holi hydro plant is also being sold under the same agreement, while the 300 MW Alaknanda hydro project remains stalled by a Supreme Court stay and the 900 MW Upper Karnali project in Nepal is still under development. - **A small but growing renewable toehold** - the company operates 31 MW of solar capacity and 3.4 MW of wind, with another 10 MW of solar under construction in Odisha and new subsidiaries incorporated in Karnataka and Andhra Pradesh to explore further renewable opportunities. ## 2. Smart metering: wiring Uttar Pradesh with prepaid power **A 10-year government contract to install and operate 7.57 million smart meters across 22 districts turns the company into a digital utility, earning revenue from every meter it deploys.** - **Paid to design, build, finance and operate** - the three projects, awarded by two Uttar Pradesh discoms under the central government’s Revamped Distribution Sector Scheme, are structured as DBFOOT concessions: the company puts up the capital, installs the meters, runs the IT backbone, and collects payments over a 93-month operating period after a 27-month build phase. - **A technology partner with skin in the game** - Bosch Global Software Technologies provides the complete IT solution as a single point of contact and holds a 10% equity stake in each of the three project SPVs, aligning its interests with the company’s. - **Scale that is already visible on the ground** - roughly 3.9 million smart meters had been installed by end-April 2026, with more than 700,000 of those added in FY25 alone, supported by 22 offices across Uttar Pradesh and a large field team. - **Funding locked in from a state green lender** - the Indian Renewable Energy Development Agency sanctioned an aggregate project loan of Rs 2,128 crore to the three SPVs, covering a large part of the total project cost of about Rs 3,467 crore, with the rest coming from equity and internal accruals. ## 3. Urban infrastructure: turning industrial land into cash **A large land parcel in Tamil Nadu is being sold and leased in phases to electronics manufacturers and government agencies, generating lump-sum proceeds that can be redeployed.** - **An anchor tenant that changed the game** - roughly 504 acres were sold to Tata Electronics for a greenfield mobile-phone component factory, which has started commercial production and is projected to invest Rs 4,500 crore and employ 18,000 people. A further 101 acres were leased to a related Tata entity for a phone assembly plant. - **Shrinking acreage, rising realisation** - the Krishnagiri Special Investment Region held about 347 acres as of March 2026, down from roughly 990 acres at the start of FY25, following substantial monetisation. Another 56 acres are under discussion for sale to a Tamil Nadu government agency, and 20 acres have been leased to an industrial client. - **A joint venture with the state** - the development is carried out under an agreement with the Tamil Nadu Industrial Development Corporation, giving the project official backing and smoother access to regulatory approvals. ## 4. Highways: a shrinking toll-and-annuity portfolio **Three operational road assets collect tolls or fixed annuity payments from the highways authority, but the largest road has already been handed back and the remainder is being run for residual cash flow.** - **One toll road, two annuity roads** - the 35 km Ambala-Chandigarh toll road saw average daily traffic of 41,200 vehicles in FY26, while the Pochanpalli and Chennai Outer Ring Road projects receive fixed semi-annual payments from NHAI regardless of traffic. - **Disputes settled, cash released** - all pending issues on the Pochanpalli project were settled through a conciliation committee, with settlement payments of roughly Rs 41 crore received and all litigation closed. On the Chennai ORR project, an arbitration award of Rs 340 crore plus interest was upheld by the Madras High Court. - **The big one is gone** - the 181.5 km Hyderabad-Vijayawada toll road was handed back to NHAI in July 2024 after a settlement, removing what was once the largest asset from the portfolio. # Group structure and partners **A listed holding company that consolidates control through a cascade of special-purpose vehicles, with a recent bond conversion bringing two new strategic shareholders onto the register.** - **Energy held under a now-wholly-owned subsidiary** - GMR Energy Limited, which houses the coal, solar, hydro and wind assets, became a nearly 100% subsidiary of GPUIL after two stake acquisitions in 2023-24 from Tenaga Nasional and Claymore Investments, enabling full consolidation of its revenues. - **Smart metering ring-fenced in project SPVs** - GMR Smart Electricity Distribution Private Limited, a wholly owned subsidiary, holds 90% of each of the three meter-project companies, with Bosch holding the remaining 10%. - **Highways and urban infra in separate listed-subsidiary chains** - GMR Highways Ltd owns the three road SPVs, while GMR Krishnagiri SIR Ltd holds the Tamil Nadu land bank under a joint venture with the state’s industrial development corporation. - **A balance-sheet reset via bond conversion** - in July 2024, USD 275 million of foreign currency convertible bonds originally issued to Kuwait Investment Authority were converted into equity, giving Synergy Industrials (8.71%) and GRAM Limited (6.85%) significant minority stakes and extinguishing the associated interest obligations. - **Active portfolio pruning** - the company has sold its stake in an Indonesian coal mine, divested the Kakinada SEZ, signed a framework agreement to exit three power assets (Bajoli Holi, Vemagiri, Rajahmundry), and exercised a tag-along right to sell its 26% stake in a Mumbai airport land joint venture to Adani Airport City.

Documents — GMR Power & Urban Infra Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/ia0a2q7fr4o36gukaftszi8c.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/ucx2scrihl9rull82nwhqsq7.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/zy4mg13x84vqgguj1rvgn6tv.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/v84jbl1kmm5o441heucefe22.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/6fnvutjky4yixgtamep0qm9m.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/t53y4ndj3o3nmfqfk9kynflt.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/wrb7dss72t05fohth6ngpz8i.pdf
  • Q1 FY2025 Quarterly Result (Jun 2024, PDF): https://www.stockscans.in/document/c7c4245iwbnjtnlr1sboqosn.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/rg7h6o4u2vne8prj4oyybjwe.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/15wxtlzzgaz6y5xguxci4try.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/m3qjgytzphuh2ufq9lk5e2ou.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/f0edqg0xarx0cu7y5g0f0l8d.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/ecd9553xqr7h3s4t9udoqlfr.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/b9y4qdx91op61x4z6m29ifin.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/p9e4ll9a02i3may0pauf6gnz.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/5cn3hvxkceqyqzr4dihgb14h.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/bg8xfplcuoxbb4it4tm7dr46.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/41f45c6is0sdhtte4wy1hkug.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/49n835n8zrs2u92kntqqk8pk.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/r5rai15tdl0udnqg0aj51h0m.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/8xinncxmt7scx4qkrkjngmv0.pdf