EN DE

Gabriel India Limited (GABRIEL) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹217B (≈ $2.3B) · ISIN INE524A01029

What is Gabriel India Limited really worth?

GI Gabriel India Limited GABRIEL · NSE
Price₹1,353
Fair Value₹281.10
Upside−79.2%
Quality55/100

A solid business, but trading 381% above our fair value of ₹281.10.

Watch Gabriel India Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Low debt · generates free cash flow

Risks

!Mixed Growth (revenue 5y +22.7 %/yr)
!Thin margins · 5.4% net margin
!Mixed vs. peers (8/14)
!Moderate moat 54/100
!Weak on dividend: 7 out of 100

For context

·0.36% dividend yield
Evidence: High Range ₹147.18 – ₹373.74

Fair value as of: Aug 18, 2026

From 26 valuation models · updated 17 days ago

Share price −14.8% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (₹373.74). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹147.18 to ₹373.74) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

₹1,588 ₹102.29 Fair Value ₹281.10 May 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 18, 2026.

How to read this chart

60‑month range ₹102.29 – ₹1,588 · fair‑value band ₹147.18 – ₹373.74 · the ₹1,353 price screens above the ₹281.10 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 18, 2026.

Full chart & analysis →

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

Analysis

Gabriel India Limited (GABRIEL) currently trades at ₹1,353, while our model-based Fair Value estimate is ₹281.10, implying the stock looks roughly 381.5% overvalued today. The Quality Score stands at 55/100 (solid quality), in the Consumer Cyclical sector. Bull case: the DCF Models group reads highest at a median of ₹307.03 per share, and 0 of the 26 models we run sit above the ₹1,353 price. Bear case: the Asset-Based group reads lowest at ₹51.74, and 26 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Gabriel India Limited generated revenue of ₹46.7B at a net margin of 5.4%. Revenue grew 12.7% year over year. It earns a return on equity of 19.6%. The balance sheet holds a net cash position of ₹545M. Fundamentals as of Aug 18, 2026

Our scenario range runs from ₹147.18 (bear case) to ₹373.74 (bull case); at ₹1,353, 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 2% below its 52-week high and 70% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at −38% fair-value upside, at −79%, GABRIEL screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2026 figures, and about 5 months have passed since. In that time the company retained roughly ₹5.48 per share, which is 1.9 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (₹51.74 to ₹498.27). Read the values as a conservative anchor, not as a price target.
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
FCF DCF ₹114.03 ₹214.51 ₹405.34 76
Growth DCF ₹112.70 ₹203.79 ₹373.32 75
EPV ₹152.16 ₹177.43 ₹199.90 74
All 26 models by family
DCF Models
FCF DCF ₹114.03 ₹214.51 ₹405.34 76
Owner Earnings ₹124.20 ₹234.40 ₹443.69 73
5Y Revenue Exit ₹162.55 ₹307.03 ₹510.88 70
5Y EBITDA Exit ₹186.59 ₹358.17 ₹581.39 73
5Y P/E Exit ₹194.79 ₹375.62 ₹590.36 69
10Y Revenue Exit ₹140.35 ₹276.30 ₹500.06 64
10Y EBITDA Exit ₹163.32 ₹315.34 ₹562.34 65
10Y P/E Exit ₹168.96 ₹328.66 ₹570.26 61
Earnings-Based
Graham-Dodd ₹96.79 ₹498.27 ₹688.79 64
Lynch FV ₹136.01 ₹194.30 ₹252.59 61
PEG = 1.0 ₹136.01 ₹194.30 ₹252.59 57
EPV ₹152.16 ₹177.43 ₹199.90 74
Dividend Discount
Gordon GGM ₹37.75 ₹82.41 ₹138.66 65
DDM Multi-Stage ₹37.75 ₹67.51 ₹85.88 66
Multiples
P/E Multiple ₹234.87 ₹313.16 ₹391.45 63
P/S Multiple ₹181.49 ₹241.98 ₹302.48 58
P/B Multiple ₹181.49 ₹241.98 ₹302.48 55
EV/EBIT ₹266.26 ₹352.04 ₹437.82 66
EV/EBITDA ₹231.32 ₹305.45 ₹379.59 67
EV/Revenue ₹182.39 ₹256.73 ₹331.08 54
Asset-Based
NCAV (Graham) ₹38.61 ₹51.74 ₹77.23 54
Growth DCF
Growth DCF ₹112.70 ₹203.79 ₹373.32 75
Rev-Margin DCF ₹162.55 ₹300.57 ₹484.96 71
Economic Profit
Residual Income ₹97.69 ₹129.71 ₹517.47 64
ROIC Compounder ₹176.54 ₹242.96 ₹332.99 71
Growth Earnings
Growth-Adj P/E ₹209.55 ₹299.35 ₹389.16 67

Widest divergence: DCF Models (₹307.03) versus Asset-Based (₹51.74). Highest evidence: FCF DCF (76).

Notify me when GABRIEL reaches fair value

Put GABRIEL on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 77.0
P/S ratio 4.16 P/E × margin
EPS (TTM) ₹17.58 price ÷ EPS = P/E 77.0
Dividend yield 0.4% payout 27.6%
Net margin 5.4% FY2026
Return on equity 19.6% TTM
More key figures
Profitability
Return on assets (EBIT) 12.4% avg 5y
Operating margin 7.3% TTM
Growth
Revenue (TTM) ₹46.7B TTM
Revenue growth (YoY) +12.7% 3y avg +16.5%
EPS growth (YoY) +3.3%
Balance sheet & cash flow
Free cash flow ₹1.3B FY2026
Net cash ₹545M FY2026

Figures from reported company fundamentals · as of Aug 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 56 · Market factors (momentum, volatility) 71

Profitability 65
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 31
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 36
Disciplined investing over empire-building
Low Volatility 56
Calm price path (market factor)
Momentum 81
Price trend over the last 3–12 months (market factor)
52W Momentum 71
Distance to the 52-week high (market factor)
Net Issuance 81
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Gabriel India Limited manufactures and sells of ride control products to the automotive industry in India, the Netherlands, and internationally.

Full company description

Gabriel India Limited manufactures and sells of ride control products to the automotive industry in India, the Netherlands, and internationally. The company provides canister shock absorbers, telescopic front forks, inverted front forks, floating piston shock absorbers, mono-tube and twin-tube shock absorbers, semi-active front forks, semi-active shock absorbers, semi-active suspension, mono shox, rear shock absorbers, strut assemblies, FSD suspension, and axle, cabin, and seat dampers. It also offers double-acting hydraulic shock absorbers for conventional coaches, shock absorbers for EMU/MEMU/DMU coaches, dampers for diesel locomotives, dampers for rajdhani and shatabdi coaches, dampers for ICF Train 18 - Vande Bharat coaches, and dampers for electric locomotives. In addition, the company provides macpherson struts, gas springs, brake pads, drive shafts, suspension parts, suspension and strut bush kits, OC springs, coolants, brake fluids, front fork components, oil seals, front fork oil, wheel rims, alloy wheels, spokes, cone sets, and trailing arms, as well as mountain bikes and modern e-bikes. Further, it offers tubes, piston rods, and sinter parts. The company sells its products through carrying and forwarding agents, retailers, and distributors. It also exports its products. The company was incorporated in 1961 and is headquartered in Pune, India. Gabriel India Limited operates as a subsidiary of Asia Investments Private Limited.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Gabriel India Limited reported revenue of ₹46.7B in FY2026 versus ₹23.1B in FY2022, a compound +19.2%/yr. Reported net income was ₹2.5B in FY2026, compounding +29.6%/yr from FY2022.

Growth Quality 81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹46.7B
Latest YoY
+16.0%
Avg. revenue 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.
+16.5%
Avg. revenue 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.
+22.7%
Avg. revenue growth/yr (20Y) 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.
+12.1%
Value creation/yr (5Y, in INR) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+24.8% (24.4 + 0.4)
Revenue +19.2%/yr
FY22 ₹23.1B
FY23 ₹29.5B
FY24 ₹33.8B
FY25 ₹40.2B
FY26 ₹46.7B
Net income +29.6%/yr
FY22 ₹895M
FY23 ₹1.3B
FY24 ₹1.8B
FY25 ₹2.4B
FY26 ₹2.5B
Character of growth · EPS growth decomposed (2015-2026) +13.4 % p.a.
Revenue per share +11.9 %

of which total revenue +11.9 % · buybacks/dilution +0.0 %

EBIT margin +0.7 %
Tax rate +0.0 %
Residual (interest, one-offs) +0.6 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

GABRIEL screens 381% overvalued. Compare with O'Reilly Automotive, Inc →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "Gabriel India Limited Fair Value". https://www.fairvalue-calculator.com/stock/GABRIEL

Peer Group

Auto Parts · 640 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 55 · Above median
Fair Value upside −79% · Bottom 25%
Return on equity (TTM) 20% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 5% · Above median
Operating margin (TTM) 7% · Above median
Revenue growth 13% · Above median
Dividend yield (TTM) 0.4% · Bottom 25%
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 77.0× · Pricier than 75% of peers
P/B 15.82× · Pricier than 75% of peers
P/S (TTM) 4.64× · Pricier than 75% of peers
P/FCF 1.8× · Cheaper than median
EV/EBITDA 49.1× · Pricier than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 14
FUTURE64 · sector 21
PAST78 · sector 28
HEALTH98 · sector 95
DIVIDEND7 · sector 32

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

Similar stocks

10 more Auto Parts stocks, each showing price versus our Fair Value estimate (as of Aug 18, 2026).

Stock Price Fair Value vs Fair Value
O'Reilly Automotive, Inc ORLY $88.50 $47.50 −46%
AutoZone, Inc AZO $2,932 $2,287 −22%
Hyundai Mobis Co 012330 450,500 KRW 643,909 KRW +43%
Fuyao Glass Industry Group 600660 ¥57.67 ¥84.47 +46%
Samvardhana Motherson International Limited MOTHERSON ₹165.30 ₹80.63 −51%
Magna International Inc MGA $65.57 $68.17 +4%
Genuine Parts Company GPC $137.51 $58.07 −58%
Bosch Limited BOSCHLTD ₹48,700 ₹11,534 −76%
Ningbo Tuopu Group 601689 ¥45.82 ¥28.28 −38%
Bharat Forge Limited BHARATFORG ₹2,063 ₹393.20 −81%

Compare Gabriel India Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Gabriel India Limited (GABRIEL) overvalued or undervalued?
As of Aug 18, 2026, our model estimates a fair value of ₹281.10 versus a price of ₹1,353, about −79% upside (overvalued).
What is the fair value of GABRIEL?
Our model-based fair value for Gabriel India Limited is ₹281.10 (as of Aug 18, 2026), built from audited fundamentals. The current price: ₹1,353.
What is the quality score of GABRIEL?
Gabriel India Limited has a Quality Score of 55/100. 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 Gabriel India Limited (GABRIEL)?
Gabriel India Limited reported trailing-twelve-month revenue of about ₹46.7B (latest available figure, as of Aug 18, 2026).
What is the net profit margin of GABRIEL?
The net profit margin of Gabriel India Limited is about 5.4%, meaning it keeps roughly 5.4% of revenue as net income. Based on the latest reported figures.
Does Gabriel India Limited pay a dividend?
Gabriel India Limited currently shows a dividend yield of about 0.36% relative to its recent price (as of Aug 18, 2026).
Free · no account needed

Watch Gabriel India Limited in the live analysis

One click puts Gabriel India Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.