GMR Airports Peer Comparison

NSE: GMRAIRPORT | BSE: 532754

₹98.68

₹-0.17 (-0.17%)

As on 27-Aug-2026IST

Market cap

₹1,04,112 Cr

Revenue (TTM)

₹15,566 Cr

P/E Ratio

217.7

P/B Ratio

-47.9

Div. Yield

0 %

Edit

	GMR Airports	Dreamfolks Services	JSW Infrastructure	Adani Ports	Gravita India
Market cap (₹ Cr)	1,04,112	360	78,859	3,94,565	13,383
Revenue (₹ Cr)	15,566	351	5,582	40,430	4,700
Net Profit (₹ Cr)	515.44	-23.50	1,514.93	13,308.37	391.64
Net Margin (%)	3.23	-6.34	25.70	30.87	8.17
RoE (%)	--	-7.23	14.72	16.30	16.64
Price to Earnings	217.75	--	53.09	30.09	34.15
Price-To-Book	-47.94	1.20	4.46	3.95	5.23

Income Statement (₹ Cr)

	GMR Airports	Dreamfolks Services	JSW Infrastructure	Adani Ports	Gravita India
Operating Revenue	15,566.17	350.62	5,582.42	40,430.43	4,700.39
Total Income	15,964.57	370.85	5,895.32	43,105.89	4,794.80
Total Expenditure	9,526.80	395.47	2,948.71	16,386.43	4,256.38
EBITDA	6,039.37	-44.85	2,633.71	24,044.00	444.01
Depreciation	1,803.61	3.78	636.45	5,973.74	44.61
EBIT	4,235.76	-48.62	1,997.26	18,070.26	399.40
Interest	3,847.36	2.53	367.36	5,042.31	30.21
Other Income	398.40	20.23	312.90	2,675.46	94.41
Exceptional Items	-154.52	0.00	-79.73	-207.70	0.00
Profit before Tax	632.28	-30.91	1,863.07	15,495.71	463.60
Provision for Tax	116.84	-7.42	348.14	2,187.34	71.96
Profit after Tax	515.44	-23.50	1,514.93	13,308.37	391.64

	GMR Airports	Dreamfolks Services	JSW Infrastructure	Adani Ports	Gravita India
Shareholder's Funds	-2,479.76	313.78	10,877.50	96,125.30	2,451.63
Minority Interest	-279.34	0.10	-29.67	-8.91	0.29
Non-Current Liabilities	43,604.95	14.81	6,717.67	70,572.93	152.08
Current Liabilities	12,708.49	49.36	1,948.04	15,760.35	806.46
Total Liabilities	48,559.21	525.50	16,807.07	1,33,442.65	2,645.04

	GMR Airports	Dreamfolks Services	JSW Infrastructure	Adani Ports	Gravita India
Non-Current Assets	37,646.58	28.73	13,721.94	1,43,104.23	1,015.34
Current Assets	9,792.37	344.38	4,422.45	21,974.83	2,349.38
Total Assets	48,559.21	525.50	16,807.07	1,33,442.65	2,645.04
Total Debt*	37,633.71	1.58	4,658.81	45,810.03	282.33
Net Current Assets	-2,916.12	295.02	2,474.41	6,214.48	1,542.92
Contingent Liabilities	1,314.48	23.23	61.13	1,472.41	158.50

	GMR Airports	Dreamfolks Services	JSW Infrastructure	Adani Ports	Gravita India
Cash From Operating Activities	3,442.56	57.42	2,100.44	17,226.28	282.18
Cash Flow from Investing Activities	-3,672.58	-45.90	-1,696.88	-9,787.27	-863.63
Cash from Financing Activities	-1,009.87	-8.23	-521.34	-6,915.52	640.25
Net Cash Inflow / Outflow	-1,239.89	3.29	-117.78	523.49	58.80

	GMR Airports	Dreamfolks Services	JSW Infrastructure	Adani Ports	Gravita India
ROCE (%)	8.99	34.70	16.01	15.51	21.95
ROE (%)	0.00	-7.23	14.72	16.30	16.64
ROA (%)	1.00	-5.33	8.13	8.30	13.20
EBIT Margin (%)	27.21	-13.87	35.78	44.69	8.50
Net Margin (%)	3.23	-6.34	25.70	30.87	8.17
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	GMR Airports	Dreamfolks Services	JSW Infrastructure	Adani Ports	Gravita India
Revenue Growth (%)	38.77	-73.44	19.02	23.85	17.48
EBIT Growth (%)	102.48	-154.51	12.86	18.44	30.63
Net Profit Growth (%)	163.77	-133.97	-6.17	22.22	15.88
EPS Growth (%)	146.79	-133.61	-4.85	11.23	14.17
Book Value Growth (%)	-15.68	27.15	22.71	17.98	147.18

	GMR Airports	Dreamfolks Services	JSW Infrastructure	Adani Ports	Gravita India
Price / Earnings	173.07	-15.53	47.70	28.99	34.67
Price / Book Value	-48.23	1.21	4.54	3.92	5.31
Dividend Yield (%)	0.00	0.00	0.26	0.44	0.00
EV/EBITDA	22.98	-4.82	32.06	18.17	29.22
Market Cap (₹ Cr)	79,889.72	1,157.01	66,300.14	2,55,340.60	13,481.50

	GMR Airports	Dreamfolks Services	JSW Infrastructure	Adani Ports	Gravita India
Debt to Equity	-13.91	0.00	0.55	0.52	0.05
Short term debt to equity ratio	-0.49	--	0.01	0.02	0.00
Current Ratio	0.77	6.98	2.27	1.39	2.91
Quick Ratio	0.73	6.98	2.19	1.35	1.64
Interest Coverage	1.16	-11.24	6.07	4.07	16.35

	GMR Airports	Dreamfolks Services	JSW Infrastructure	Adani Ports	Gravita India
Debtors to sales (%)	3.83	38.32	18.95	15.79	9.17
Asset Turnover	0.30	0.79	0.30	0.25	1.58
Receivable days	17.74	79.01	60.58	48.50	25.43
Inventory Days	5.13	0.00	10.01	5.74	60.90
Payable days	1,208.77	--	--	--	6.16
Cash Conversion Cycle	-1,185.90	--	--	--	80.17

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.