Contact Us
Current Deals

Company Details

GKN DRIVELINE (INDIA) LIMITED

  • www.gknautomotive.com
  • Sector: Auto Ancillary
  • CHRYSEUM SCORE: 5.50/10.00
    ×

    GKN DRIVELINE (INDIA) LIMITED

    • Sector: Auto Ancillary
    • CHRYSEUM SCORE: 5.50/10.00

    Description: GKN Driveline (India) Limited manufactures drive axle assemblies, constant velocity joints and connecting shafts for cars and light commercial vehicles.

    Evaluation is basis the latest financial year disclosures filed by the company

    Valuation

    Max Score: 3.50

    P/E of Company

    24.10

    AVG P/E of Key Peer/s

    15.65

    Valuation Score

    0.00

    The Valuation Score depicts if the company is available at a discount when compared to its listed/unlisted peers. Higher the discount, more is the score given to the company.

    Growth

    Max Score: 3.50

    Sales Growth

    8.83%

    PAT Growth

    13.96%

    ROE

    29.21%

    Growth Score

    2.50

    The Growth Score accounts for the growth in Sales and PAT on a 3 year CAGR basis and the Company’s ROE as per the latest financial year results released by the company.

    Leverage

    Max Score: 1.50

    Debt / Equity

    0.00

    AVG Industry Debt / Equity

    0.11

    Leverage Score

    1.50

    Lower the Debt/Equity, higher the score.

    Management Quality

    Max Score: 1.50

    Board Structure & Composition

    1.00

    Related Party Transactions

    1.00

    Timely Disclosure

    1.00

    Management Score

    1.50

    This score represents a consolidated view of the Company’s Management Quality, which includes Board Structure, Related Party Transactions and Timely disclosures. Each parameter is scored out of 1.

₹2045.00 25 (1.24%)

As on 15 Sep, 2026
L 1620.00 52 Week Range H 2190.00
Company Description : It is a subsidiary of GKN Driveline International GmbH, the world's largest supplier of driveline technologies. It manufactures drive axle assemblies, constant velocity joints and connecting shafts for cars and light commercial vehicles.
Company Overview
  • Name of Company GKN DRIVELINE (INDIA) LIMITED
  • Sector Auto Ancillary
  • ISIN INE527A01014
  • Scrip Code GKN DRIVELINE
  • CIN U74999HR1985PLC034079
  • Pan No AAACG4276B
  • Face Value 10
  • Price ₹ 2045.00
  • No. of Shares outstanding 1.28 Cr.
  • Market Cap ₹ 2,612.09 Cr
Financials
  • Revenue from operations ₹ 1,155.24 Cr.
  • EBITDA ₹ 208.99 Cr.
  • EBITDA Margin % 18.09%
  • Profit After Tax ₹ 122.77 Cr.
  • PAT Margin % 10.52%
  • EPS 96.12
  • Stock P/E 21.28
  • Book Value Per Share 323.08
  • P/B 6.33
  • Debt/Equity 0.00
Other Key Statistics
  • 52 week High/Low 2190.00/1620.00
  • Dividend Per Share 35.00
  • Dividend Yield 1.71%
  • Sales Growth - 3 years 5.47%
  • EBITDA Growth - 3 years 12.07%
  • PAT Growth - 3 years 16.66%
  • EPS Growth - 3 years 16.67%
  • ROE 29.75%
  • ROCE 38.60%
  • Cash Equivalents 90.05
All figures below are in INR Crores unless otherwise stated

Peer Comparison

Key Financials - FY26
Company Name GKN Driveline (India) Automotive Axles GNA Axles
Listing Status Unlisted Listed Listed
Revenue from Operations 1,155.24 2,177.73 1,478.42
Total Income 1,167.46 2,209.91 1,481.41
Finance Cost 6.68 1.57 13.25
Depreciation & Amortization 43.88 35.89 70.04
Total Expenses 1,009.03 1,978.13 1,323.76
EBITDA 208.99 269.24 240.94
PAT 122.77 164.38 116.95
No. of Shares Outstanding 1.28 1.51 4.29
EPS (in ₹) 96.12 108.77 27.24
Share Capital 12.77 15.11 42.93
Total Net Worth 412.67 1,098.77 1,004.11
Total Assets 677.12 1,520.33 1,520.21
Total Debt 0.00 0.00 183.88
Key Metrics:
CMP* 2,045.00 1,661.60 532.60
Market Cap (In Cr.) 2,612.09 2,509.02 2,284.85
Market Cap/Sales 2.24 1.14 1.54
EPS (Earnings Per Share) 96.12 108.77 27.24
BVPS (Book Value Per Share) 323.08 727.09 233.89
P/E 21.28 15.28 19.55
P/BV 6.33 2.29 2.28
EBITDA Margin 18.09% 12.36% 16.30%
ROE 29.75% 14.96% 11.65%
ROA 18.13% 10.81% 7.69%
*Market Price in ₹ as on 15 Sep, 2026

Profit Loss

FY26 FY25 FY24 FY23 FY22
Revenue from operations 1,155.24 1,091.73 1,051.83 984.55 852.82
Y-o-Y Revenue Growth 5.82% 3.79% 6.83% 15.45% 28.36%
Other Income 12.22 8.41 8.25 8.62 7.89
Total Income 1,167.46 1,100.14 1,060.08 993.17 860.71
Total Expenses (Excludes Interest and Depreciation) 958.47 925.15 900.34 844.70 723.42
Operating Profit (After deducting Depreciation) 152.89 124.48 110.20 98.50 85.10
OPM % 13.23 11.40 10.48 10.00 9.98
EBITDA 208.99 174.99 159.74 148.47 137.29
Depreciation 43.88 42.10 41.30 41.35 44.30
EBIT 165.11 132.89 118.44 107.12 92.99
Interest 6.68 2.54 2.59 2.59 4.05
EBT before Exceptional Items 158.43 130.35 115.85 104.53 88.94
Prior period/Exceptional /Extra Ordinary Items 0.00 0.00 0.00 0.00 0.00
Profit before tax/EBT 158.43 130.35 115.85 104.53 88.94
Tax 35.65 33.19 29.99 27.21 23.29
Net Profit 122.77 97.16 85.87 77.32 65.65
EPS in Rs 96.12 76.07 67.22 60.53 51.40
EPS Change % 26.36% 13.15% 11.06% 17.76% 16.82%
EBITDA Change % 19.43% 9.55% 7.59% 8.14% 14.31%
Profit growth 26.36% 13.15% 11.05% 17.78% 16.15%
ROCE 38.60% 37.64% 37.11% 33.83% 28.39%
ROE 29.75% 29.21% 28.57% 26.12% 21.49%
Debt / Equity Ratio 0.00 0.00 0.00 0.00 0.00
Sales growth 3Years 5.47%
Sales growth 5Years 11.70%
Dividend per share 35.00 50.00 64.00 69.00 62.00

Balance Sheet

FY26 FY25 FY24 FY23 FY22
Share Capital 12.77 12.77 12.77 12.77 12.77
Reserves 399.90 319.85 287.78 283.30 292.76
Total shareholders' funds 412.67 332.62 300.55 296.07 305.53
Borrowings 0.00 0.00
Other Liabilities 36.66 48.38 104.17 24.32 99.56
Total Liabilities 264.44 292.43 360.19 245.54 346.17
Fixed Assets 261.45 258.18 265.50 274.23 291.97
Capital WIP 7.75 18.13 10.28 9.43 2.38
Investments 0.00 0.06
Other Assets 31.49 15.99 30.60 21.36 15.52
Total Assets 677.12 625.06 660.75 541.62 651.70
Cash Equivalents 90.05 65.60 110.65 35.25 151.97
Total Current liability 249.40 272.03 341.55 225.02 324.19
Total Assets -Total Current liabilty 427.72 353.03 319.20 316.60 327.51

Cash Flow

FY26 FY25 FY24 FY23 FY22
Net Cash from / (used in) Operating Activity 97.86 107.69 113.61 93.58 131.75
Net Cash from / (used in) Investing Activity -33.70 -19.91 -36.34 -40.96 -0.48
Net Cash from / (used in) Financing Activity -41.03 -132.64 -1.87 -169.46 -80.75
Net Inc/Dec In Cash And Cash Equivalents 23.12 -44.86 75.40 -116.84 50.51

Share Holding Pattern

No. of Shares in Crs. % Holding
Promoters 1.24 97.03%
Non Promoters 0.04 2.97%

News

GKN DRIVELINE (INDIA) LIMITED

  • www.gknautomotive.com
  • Sector: Auto Ancillary
  • CHRYSEUM SCORE: 5.50/10.00
    ×

    GKN DRIVELINE (INDIA) LIMITED

    • Sector: Auto Ancillary
    • CHRYSEUM SCORE: 5.50/10.00

    Description: GKN Driveline (India) Limited manufactures drive axle assemblies, constant velocity joints and connecting shafts for cars and light commercial vehicles.

    Evaluation is basis the latest financial year disclosures filed by the company

    Valuation

    Max Score: 3.50

    P/E of Company

    24.10

    AVG P/E of Key Peer/s

    15.65

    Valuation Score

    0.00

    The Valuation Score depicts if the company is available at a discount when compared to its listed/unlisted peers. Higher the discount, more is the score given to the company.

    Growth

    Max Score: 3.50

    Sales Growth

    8.83%

    PAT Growth

    13.96%

    ROE

    29.21%

    Growth Score

    2.50

    The Growth Score accounts for the growth in Sales and PAT on a 3 year CAGR basis and the Company’s ROE as per the latest financial year results released by the company.

    Leverage

    Max Score: 1.50

    Debt / Equity

    0.00

    AVG Industry Debt / Equity

    0.11

    Leverage Score

    1.50

    Lower the Debt/Equity, higher the score.

    Management Quality

    Max Score: 1.50

    Board Structure & Composition

    1.00

    Related Party Transactions

    1.00

    Timely Disclosure

    1.00

    Management Score

    1.50

    This score represents a consolidated view of the Company’s Management Quality, which includes Board Structure, Related Party Transactions and Timely disclosures. Each parameter is scored out of 1.

₹2045.00 25 (1.24%)

As on 15 Sep, 2026
L 1620.00 52 Week Range H 2190.00
Company Description : It is a subsidiary of GKN Driveline International GmbH, the world's largest supplier of driveline technologies. It manufactures drive axle assemblies, constant velocity joints and connecting shafts for cars and light commercial vehicles.
Company Overview
  • Name of Company GKN DRIVELINE (INDIA) LIMITED
  • Sector Auto Ancillary
  • ISIN INE527A01014
  • Scrip Code GKN DRIVELINE
  • CIN U74999HR1985PLC034079
  • Pan No AAACG4276B
  • Face Value 10
  • Price ₹ 2045.00
  • No. of Shares outstanding 1.28 Cr.
  • Market Cap ₹ 2,612.09 Cr
Financials
  • Revenue from operations ₹ 1,155.24 Cr.
  • EBITDA ₹ 208.99 Cr.
  • EBITDA Margin % 18.09%
  • Profit After Tax ₹ 122.77 Cr.
  • PAT Margin % 10.52%
  • EPS 96.12
  • Stock P/E 21.28
  • Book Value Per Share 323.08
  • P/B 6.33
  • Debt/Equity 0.00
Other Key Statistics
  • 52 week High/Low 2190.00/1620.00
  • Dividend Per Share 35.00
  • Dividend Yield 1.71%
  • Sales Growth - 3 years 5.47%
  • EBITDA Growth - 3 years 12.07%
  • PAT Growth - 3 years 16.66%
  • EPS Growth - 3 years 16.67%
  • ROE 29.75%
  • ROCE 38.60%
  • Cash Equivalents 90.05
All figures below are in INR Crores unless otherwise stated

Peer Comparison

Key Financials - FY26
Company Name GKN Driveline (India) Automotive Axles GNA Axles
Listing Status Unlisted Listed Listed
Revenue from Operations 1,155.24 2,177.73 1,478.42
Total Income 1,167.46 2,209.91 1,481.41
Finance Cost 6.68 1.57 13.25
Depreciation & Amortization 43.88 35.89 70.04
Total Expenses 1,009.03 1,978.13 1,323.76
EBITDA 208.99 269.24 240.94
PAT 122.77 164.38 116.95
No. of Shares Outstanding 1.28 1.51 4.29
EPS (in ₹) 96.12 108.77 27.24
Share Capital 12.77 15.11 42.93
Total Net Worth 412.67 1,098.77 1,004.11
Total Assets 677.12 1,520.33 1,520.21
Total Debt 0.00 0.00 183.88
Key Metrics:
CMP* 2,045.00 1,661.60 532.60
Market Cap (In Cr.) 2,612.09 2,509.02 2,284.85
Market Cap/Sales 2.24 1.14 1.54
EPS (Earnings Per Share) 96.12 108.77 27.24
BVPS (Book Value Per Share) 323.08 727.09 233.89
P/E 21.28 15.28 19.55
P/BV 6.33 2.29 2.28
EBITDA Margin 18.09% 12.36% 16.30%
ROE 29.75% 14.96% 11.65%
ROA 18.13% 10.81% 7.69%
*Market Price in ₹ as on 15 Sep, 2026

Profit Loss

FY26 FY25 FY24 FY23 FY22
Revenue from operations 1,155.24 1,091.73 1,051.83 984.55 852.82
Y-o-Y Revenue Growth 5.82% 3.79% 6.83% 15.45% 28.36%
Other Income 12.22 8.41 8.25 8.62 7.89
Total Income 1,167.46 1,100.14 1,060.08 993.17 860.71
Total Expenses (Excludes Interest and Depreciation) 958.47 925.15 900.34 844.70 723.42
Operating Profit (After deducting Depreciation) 152.89 124.48 110.20 98.50 85.10
OPM % 13.23 11.40 10.48 10.00 9.98
EBITDA 208.99 174.99 159.74 148.47 137.29
Depreciation 43.88 42.10 41.30 41.35 44.30
EBIT 165.11 132.89 118.44 107.12 92.99
Interest 6.68 2.54 2.59 2.59 4.05
EBT before Exceptional Items 158.43 130.35 115.85 104.53 88.94
Prior period/Exceptional /Extra Ordinary Items 0.00 0.00 0.00 0.00 0.00
Profit before tax/EBT 158.43 130.35 115.85 104.53 88.94
Tax 35.65 33.19 29.99 27.21 23.29
Net Profit 122.77 97.16 85.87 77.32 65.65
EPS in Rs 96.12 76.07 67.22 60.53 51.40
EPS Change % 26.36% 13.15% 11.06% 17.76% 16.82%
EBITDA Change % 19.43% 9.55% 7.59% 8.14% 14.31%
Profit growth 26.36% 13.15% 11.05% 17.78% 16.15%
ROCE 38.60% 37.64% 37.11% 33.83% 28.39%
ROE 29.75% 29.21% 28.57% 26.12% 21.49%
Debt / Equity Ratio 0.00 0.00 0.00 0.00 0.00
Sales growth 3Years 5.47%
Sales growth 5Years 11.70%
Dividend per share 35.00 50.00 64.00 69.00 62.00

Balance Sheet

FY26 FY25 FY24 FY23 FY22
Share Capital 12.77 12.77 12.77 12.77 12.77
Reserves 399.90 319.85 287.78 283.30 292.76
Total shareholders' funds 412.67 332.62 300.55 296.07 305.53
Borrowings 0.00 0.00
Other Liabilities 36.66 48.38 104.17 24.32 99.56
Total Liabilities 264.44 292.43 360.19 245.54 346.17
Fixed Assets 261.45 258.18 265.50 274.23 291.97
Capital WIP 7.75 18.13 10.28 9.43 2.38
Investments 0.00 0.06
Other Assets 31.49 15.99 30.60 21.36 15.52
Total Assets 677.12 625.06 660.75 541.62 651.70
Cash Equivalents 90.05 65.60 110.65 35.25 151.97
Total Current liability 249.40 272.03 341.55 225.02 324.19
Total Assets -Total Current liabilty 427.72 353.03 319.20 316.60 327.51

Cash Flow

FY26 FY25 FY24 FY23 FY22
Net Cash from / (used in) Operating Activity 97.86 107.69 113.61 93.58 131.75
Net Cash from / (used in) Investing Activity -33.70 -19.91 -36.34 -40.96 -0.48
Net Cash from / (used in) Financing Activity -41.03 -132.64 -1.87 -169.46 -80.75
Net Inc/Dec In Cash And Cash Equivalents 23.12 -44.86 75.40 -116.84 50.51

Share Holding Pattern

No. of Shares in Crs. % Holding
Promoters 1.24 97.03%
Non Promoters 0.04 2.97%

News

India’s First Private Market Benchmark. Providing institutional clarity to the unlisted securities market.

  • +91 98925 31672
  • info@chryseum.in
  • For latest updates
  • © 2026 Chryseum Advisors LLP. All rights reserved. LLPIN – AAD-0626