EN DE

Gulshan Polyols Limited (GULPOLY) Fair Value & Analysis

Basic Materials · IN · Market cap ₹11.8B

GP Gulshan Polyols Limited GULPOLY · NSE
Price₹188.08
Fair Value₹128.46
Upside-31.7%
Quality73/100
Watch Gulshan Polyols Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 4.6% net margin
Low debt · generates free cash flow
0.78% dividend yield
Ranks above peers (10/14)
Moderate moat 48/100
Evidence: High Range ₹96.34 – ₹180.06 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 3 days ago

Fair value updated Aug 13, 2026, revised from ₹292.92 to ₹128.46 (−56.1%) since Aug 6, 2026. Share price +3.5% over the past month.

A solid business, but screening 32% overvalued on our models.

What matters now

  • A high-quality business (quality 73/100), 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 (₹180.06). The favourable scenario is already priced in.
  • A fairly wide model range (₹96.34 to ₹180.06) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹347.99 ₹119.64 Fair Value ₹128.46 Apr 2021 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 ₹119.64 – ₹347.99 · fair‑value band ₹96.34 – ₹180.06 · the ₹188.08 price screens above the ₹128.46 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Gulshan Polyols Limited (GULPOLY) currently trades at ₹188.08, while our model-based Fair Value estimate is ₹128.46, implying the stock looks roughly 31.7% overvalued today. The Quality Score stands at 73/100 (solid quality), in the Basic Materials 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, Gulshan Polyols Limited generated revenue of ₹23.1B at a net margin of 4.6%. Revenue grew 7.0% year over year. It earns a return on equity of 16.1%. Net debt stands at ₹2.8B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹96.34 (bear case) to ₹180.06 (bull case); at ₹188.08, 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 15% below its 52-week high and 55% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -60% fair-value upside, at -32%, GULPOLY screens cheaper 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 ₹403.07 ₹845.84 ₹1,588 80
Residual Income ₹115.29 ₹159.87 ₹569.61 76
Rev-Margin DCF ₹310.60 ₹581.10 ₹967.15 74
All 26 models by family
DCF Models
FCF DCF ₹417.37 ₹759.56 ₹1,655 38
Owner Earnings ₹286.85 ₹619.75 ₹1,279 31
5Y Revenue Exit ₹310.60 ₹588.20 ₹995.86 39
5Y EBITDA Exit ₹302.31 ₹569.54 ₹933.22 41
5Y P/E Exit ₹263.40 ₹485.30 ₹754.39 38
10Y Revenue Exit ₹331.18 ₹624.87 ₹1,084 36
10Y EBITDA Exit ₹335.87 ₹610.28 ₹1,069 37
10Y P/E Exit ₹309.02 ₹541.87 ₹903.90 35
Earnings-Based
Graham-Dodd ₹117.17 ₹729.17 ₹1,018 54
Lynch FV ₹209.75 ₹299.64 ₹389.54 50
PEG = 1.0 ₹209.75 ₹299.64 ₹389.54 46
EPV ₹212.38 ₹249.72 ₹282.39 59
Dividend Discount
Gordon GGM ₹2.76 ₹5.74 ₹9.11 70
DDM Multi-Stage ₹2.76 ₹4.84 ₹6.03 61
Multiples
P/E Multiple ₹219.69 ₹292.92 ₹366.15 63
P/S Multiple ₹219.69 ₹292.92 ₹366.15 58
P/B Multiple ₹219.69 ₹292.92 ₹366.15 55
EV/EBIT ₹299.89 ₹403.72 ₹507.56 53
EV/EBITDA ₹265.41 ₹357.76 ₹450.10 54
EV/Revenue ₹258.35 ₹374.06 ₹489.76 43
Asset-Based
NCAV (Graham) ₹57.78 ₹77.42 ₹115.56 50
Growth DCF
Growth DCF ₹403.07 ₹845.84 ₹1,588 80
Rev-Margin DCF ₹310.60 ₹581.10 ₹967.15 74
Economic Profit
Residual Income ₹115.29 ₹159.87 ₹569.61 76
ROIC Compounder ₹260.18 ₹383.90 ₹549.31 72
Growth Earnings
Growth-Adj P/E ₹274.15 ₹391.64 ₹509.13 68

Widest divergence: DCF Models (₹588.20) versus Dividend Discount (₹4.84). Highest evidence: Growth DCF (80).

Notify me when GULPOLY reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹23.1B
Revenue growth (YoY) +7.0%
Net margin 4.6%
Return on equity 16.1%
Free cash flow ₹1.8B FY2026
P/E ratio 10.9
More key figures
Operating margin 9.9%
EPS (TTM) ₹17.18
Dividend yield 0.8%
EPS growth (YoY) +440%
Net debt ₹2.8B FY2026

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

Quality Score breakdown

Overall quality 73/100

Of which business quality 72 · Market factors (momentum, volatility) 58

Profitability 68
Margins and returns on capital today
Quality Growth 89
Are margins and returns improving?
Cashflow 66
Earnings quality: real cash, not paper profit
Fin. Strength 62
Balance sheet, leverage, solvency risk
Investment 71
Disciplined investing over empire-building
Low Volatility 71
Calm price path (market factor)
Momentum 50
Price trend over the last 3–12 months (market factor)
52W Momentum 57
Distance to the 52-week high (market factor)
Net Issuance 83
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

Gulshan Polyols Limited engages in the mineral and grain processing, and ethanol distillery businesses in India and internationally.

Full company description

Gulshan Polyols Limited engages in the mineral and grain processing, and ethanol distillery businesses in India and internationally. The company provides starch sugar products, such as sorbitol 70% solution, dextrose monohydrate, malto dextrine powder, and liquid glucose, rice fructose syrups, brown rice syrups, and rice syrup solids; organic sweeteners; native and maize starches; and animal nutrition products comprising dried distillers grain solids, corn/maize gluten feed, corn germ, cattle feed/enriched fiber, rice protein/gluten, and corn steep liquor products. It also offers activated, precipitated, and ground calcium carbonate products. In addition, the company provides grain based extra neutral alcohol, ethanol from damaged food grain, country liquor, and sanitizers, as well as alcoholic beverages under the Tiger Gold and Golden Deer brands. It serves pharmaceutical, personal care, footwear, tyres, rubber and plastic, paint, alcohol, ethanol, paper, agrochemical, and food and agro industries. The company was founded in 1981 and is based in Delhi, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Gulshan Polyols Limited reported revenue of ₹23.1B in FY2026 versus ₹10.9B in FY2022, a compound +20.6%/yr. Reported net income was ₹1.1B in FY2026, compounding +5.9%/yr from FY2022.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹23.1B
Latest YoY
+14.5%
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.
+25.1%
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.
+24.7%
Avg. growth/yr (19Y) 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.
+18.3%
Revenue +20.6%/yr
FY22 ₹10.9B
FY23 ₹11.8B
FY24 ₹13.6B
FY25 ₹20.2B
FY26 ₹23.1B
Net income +5.9%/yr
FY22 ₹852M
FY23 ₹452M
FY24 ₹178M
FY25 ₹247M
FY26 ₹1.1B
Character of growth · EPS growth decomposed (2015-2026) +5.3 % p.a.
Revenue per share +15.9 pp

of which total revenue +17.5 pp · buybacks/dilution −1.6 pp

EBIT margin −5.6 pp
Tax rate −1.6 pp
Residual (interest, one-offs) −3.4 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

GULPOLY screens 32% overvalued. Compare with BASF SE →

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). "Gulshan Polyols Limited Fair Value". https://www.fairvalue-calculator.com/stock/GULPOLY

Peer Group

Chemicals · 331 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 73 · Top 25%
Fair Value upside −32% · Below median
Return on equity (TTM) 16% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 5% · Above median
Operating margin (TTM) 10% · Above median
Revenue growth 7% · Above median
Dividend yield (TTM) 0.8% · Below median
Debt / equity 0.14× · Higher than median

Valuation Multiples vs Chemicals median · lower = cheaper

P/E (TTM) 10.9× · Cheaper than 75% of peers
P/B 1.64× · Pricier than median
P/S (TTM) 0.51× · Cheaper than median
P/FCF 0.1× · Cheaper than 75% of peers
EV/EBITDA 5.4× · Cheaper than 75% of peers

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 35 · sector 20
PAST 64 · sector 20
HEALTH 93 · sector 94
DIVIDEND 16 · sector 33

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 Chemicals stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
BASF SE BASN 1,034 MXN 467.04 MXN -55%
PT Barito Pacific Tbk, BRPT 1,950 IDR 1,608 IDR -18%
LG Chem, Ltd 051910 275,500 KRW 587,755 KRW +113%
SRF Limited 503806 ₹2,609 ₹749.17 -71%
542812 542812 ₹4,709 ₹791.05 -83%
Navin Fluorine International Limited NAVINFLUOR ₹8,357 ₹2,146 -74%
506285 506285 ₹4,048 ₹1,589 -61%
Kansai Nerolac Paints Limited 500165 ₹209.25 ₹80.51 -62%
Deepak Nitrite Limited DEEPAKNTR ₹1,718 ₹679.17 -60%
KCC Corporation 002380 454,000 KRW 1,763,304 KRW +288%

Compare Gulshan Polyols Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

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

Frequently asked questions

Is Gulshan Polyols Limited (GULPOLY) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹128.46 versus a price of ₹188.08, about −32% (overvalued).
What is the fair value of GULPOLY?
Our model-based fair value for Gulshan Polyols Limited is ₹128.46 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹188.08.
What is the quality score of GULPOLY?
Gulshan Polyols Limited has a Quality Score of 73/100. 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 Gulshan Polyols Limited (GULPOLY)?
Gulshan Polyols Limited reported trailing-twelve-month revenue of about ₹23.1B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of GULPOLY?
The net profit margin of Gulshan Polyols Limited is about 4.6%, meaning it keeps roughly 4.6% of revenue as net income. Based on the latest reported figures.
Does Gulshan Polyols Limited pay a dividend?
Gulshan Polyols Limited currently shows a dividend yield of about 0.78% 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 Gulshan Polyols 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.