EN DE

Gothi Plascon India Limited (531111) Fair Value & Analysis

Financial · IN · Market cap ₹129M

GP Gothi Plascon India Limited 531111 · BSE
Price₹38.18
Fair Value₹23.08
Upside-39.6%
Quality79/100
Watch Gothi Plascon India Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 45.8% net margin
Low debt · generates free cash flow
14.25% dividend yield
Wide moat 78/100
Evidence: High Range ₹16.36 – ₹28.85 Share as image

Fair value as of: Aug 13, 2026

From 13 valuation models · updated 5 days ago

Fair value updated Aug 13, 2026, revised from ₹29.06 to ₹23.08 (−20.6%) since Aug 11, 2026. Share price +2.4% over the past month.

A strong business, but screening 40% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • A high-quality business (quality 79/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (₹28.85). The favourable scenario is already priced in.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹49.55 ₹4.32 Fair Value ₹23.08 Jul 2019 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹4.32 – ₹49.55 · fair‑value band ₹16.36 – ₹28.85 · the ₹38.18 price screens above the ₹23.08 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Gothi Plascon India Limited (531111) currently trades at ₹38.18, while our model-based Fair Value estimate is ₹23.08, implying the stock looks roughly 39.6% overvalued today. The Quality Score stands at 79/100 (high quality), in the Financial sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Gothi Plascon India Limited generated revenue of ₹36.4M at a net margin of 45.8%. Revenue grew 27.3% year over year. It earns a return on equity of 14.0%. Net debt stands at ₹11.8M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹16.36 (bear case) to ₹28.85 (bull case); at ₹38.18, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 22% below its 52-week high and 15% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial peers we cover trades at -6% fair-value upside, at -40%, 531111 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹22.60 ₹33.07 ₹46.32 80
Residual Income ₹10.08 ₹11.87 ₹18.54 76
Rev-Margin DCF ₹12.64 ₹17.75 ₹23.30 74
All 13 models by family
DCF Models
Owner Earnings ₹17.97 ₹27.28 ₹39.78 31
5Y P/E Exit ₹17.87 ₹27.95 ₹38.75 38
10Y P/E Exit ₹19.69 ₹28.42 ₹39.47 35
Earnings-Based
Graham-Dodd ₹12.07 ₹46.84 ₹63.52 54
Lynch FV ₹11.48 ₹16.41 ₹21.33 50
Dividend Discount
Gordon GGM ₹13.93 ₹23.33 ₹30.29 70
DDM Multi-Stage ₹13.93 ₹22.13 ₹25.10 61
Multiples
P/E Multiple ₹17.31 ₹23.08 ₹28.85 63
P/B Multiple ₹11.26 ₹15.02 ₹18.77 55
Asset-Based
NCAV (Graham) ₹5.36 ₹7.19 ₹10.73 50
Growth DCF
Growth DCF ₹22.60 ₹33.07 ₹46.32 80
Rev-Margin DCF ₹12.64 ₹17.75 ₹23.30 74
Economic Profit
Residual Income ₹10.08 ₹11.87 ₹18.54 76

Widest divergence: DCF Models (₹27.95) versus Asset-Based (₹7.19). Highest evidence: Growth DCF (80).

Notify me when 531111 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹36.4M
Revenue growth (YoY) +27.3%
Net margin 45.8%
Return on equity 14.0%
Free cash flow ₹27.8M FY2026
P/E ratio 9.0 as of Jul 4, 2026
More key figures
Operating margin 63.3%
EPS (TTM) ₹1.64
Dividend yield 14.3%
EPS growth (YoY) +1.6%
Net debt ₹11.8M FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 79/100

Of which business quality 75 · Market factors (momentum, volatility) 33

Profitability 58
Margins and returns on capital today
Quality Growth 58
Are margins and returns improving?
Cashflow 93
Earnings quality: real cash, not paper profit
Fin. Strength 74
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 43
Calm price path (market factor)
Momentum 31
Price trend over the last 3–12 months (market factor)
52W Momentum 25
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Gothi Plascon India Limited provides real estate and other related services in India. It rents commercial properties, warehouses, factory sites, etc. to corporates and MNCs. The company was founded in 1994 and is based in Puducherry, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Gothi Plascon India Limited reported revenue of ₹48.8M in FY2026 versus ₹39.4M in FY2022, a compound +5.5%/yr. Reported net income was ₹18.1M in FY2026, compounding −0.2%/yr from FY2022.

Growth Quality 82/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹48.8M
Latest YoY
+11.8%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.7%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.4%
Avg. growth/yr (12Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+14.4%
Revenue +5.5%/yr
FY22 ₹39.4M
FY23 ₹42.5M
FY24 ₹43.8M
FY25 ₹43.7M
FY26 ₹48.8M
Net income −0.2%/yr
FY22 ₹18.2M
FY23 ₹16.5M
FY24 ₹15.3M
FY25 ₹16.3M
FY26 ₹18.1M

531111 screens 40% overvalued. Compare with Brigade Enterprises Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Gothi Plascon India Limited Fair Value". https://www.fairvalue-calculator.com/stock/531111

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 0
PAST 56 · sector 0
HEALTH 93 · sector 0
DIVIDEND 100 · sector 0

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Property Management stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Brigade Enterprises Limited 532929 ₹593.25 ₹559.71 -6%
Nirlon Limited 500307 ₹638.10 ₹499.10 -22%
Raja Bahadur International Limited 503127 ₹5,027 ₹647.30 -87%
Tirupati Sarjan Limited 531814 ₹8.81 ₹17.12 +94%
Ansal Buildwell Limited 523007 ₹76.95 ₹14.23 -82%
FGP Limited 500142 ₹11.66 ₹2.36 -80%
IDBI Bank Limited 500116 ₹82.87 ₹89.34 +8%
Yes Bank Limited 532648 ₹22.70 ₹14.65 -35%
Punjab National Bank 532461 ₹117.50 ₹226.68 +93%
Bank of Maharashtra 532525 ₹81.09 ₹85.55 +6%

Compare Gothi Plascon India Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Gothi Plascon India Limited (531111) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹23.08 versus a price of ₹38.18, about −40% (overvalued).
What is the fair value of 531111?
Our model-based fair value for Gothi Plascon India Limited is ₹23.08 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹38.18.
What is the quality score of 531111?
Gothi Plascon India Limited has a Quality Score of 79/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Gothi Plascon India Limited (531111)?
Gothi Plascon India Limited reported trailing-twelve-month revenue of about ₹36.4M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 531111?
The net profit margin of Gothi Plascon India Limited is about 45.8%, meaning it keeps roughly 45.8% of revenue as net income. Based on the latest reported figures.
Does Gothi Plascon India Limited pay a dividend?
Gothi Plascon India Limited currently shows a dividend yield of about 14.25% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Gothi Plascon India Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.