PRIMAEGISresearch
← Scenarios
GANDHAR

Gandhar Oil Refinery (India) Limited

Industrial Specialties/ NSE
Compiled

Auto-generated from filings and public channels — no analyst dossier.

If management delivers what it guided

arithmetic on filed guidance and past valuations · not a price target
GANDHAR
FY26 → FY29 · 3 years of guidance · ~2.7 years from today₹223 today
BEAR
₹358
+60%+19% a yr
4.6% a year · 22.6x exit
BASE
₹622
+179%+47% a yr
8% a year · 35.7x exit
BULL
₹1,059
+374%+80% a yr
10.9% a year · 56.2x exit
FY27FY28FY29TODAY₹223 today₹1,059₹358₹622
Where the market has priced it
9x16x today120x
  • the guided figure reached earnings through a low-confidence bridge
  • this company has too little filed history for a multiple band of its own, so the exit multiple is the median of 21 Industrial Specialties peers
  • FY27 one quarter filed — the pace is shown, not judged: guided +8.0%, filed +91.8% across 1 quarter(s)
  • at 16x its FY26 earnings the stock trades below the bottom of its own ten-year range (23x)
  • the range is unusually wide — read it as the span of management's own claim, not as a forecast
How these numbers are produced
Earnings baseFY26 fiscal year EPS ₹13.83 (screener)
Guided growth8% a year, said on the call of 28-Jul-2026 · transcript
Read across asoperating: unlabelled growth figure, read as revenue — low confidence
Delivery calibration0.58x / 1x / 1.36x of what was guided — measured: 76 annual guided-vs-filed pairs + 77 near-complete quarterly years — NSE transcripts against the companies' own filings
Exit multiple22.58x / 35.73x / 56.2x, this company’s own p20 / median / p80 across 21 filed years
Filed-industry peersmedian 35.73x across 21 peers — the cross-check, not the input
Arithmeticbase EPS × (1 + guided growth × delivery)3 × exit multiple
Arithmetic on management’s own guidance and this company’s own past valuations. Not a price target, not a recommendation, and not a forecast of what the stock will do.

What management said

from NSE earnings-call filings · extracted, not interpreted
generic growth 8%ebitda margin 16%
So, the growth that we see in this industry of about 6% to 7% CAGR is more than enough for us to grow at about 8% to 10% in volume terms.
Call 28-Jul-2026 · bridge confidence low · transcript PDF

Pace against its own guidance

FY27 one quarter filed — the pace is shown, not judged
guided 8.0% filed 91.8% 1 of 4 quarters