21ST CENTURY MGMT SERVICE
21STCENMGM · General/Diversified · NSE
₹36
Current Market Price
Fair Value (DCF)
₹54
Margin of Safety
+51.0%
Updated just now
YieldIQ Score
35/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
30%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹38 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
38.2%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
489.0×
EBIT covers interest
Current Ratio
5.39×
Short-term liquidity
Asset Turnover
0.29×
Revenue per ₹ of assets
Revenue CAGR (3Y)
17.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹35.76
Bear case
₹43.26
MoS +17.3%
Base case
₹53.99
MoS +33.8%
Bull case
₹93.66
MoS +61.8%
Ratio Trends
21STCENMGM · last 3 annual periods
ROE
24.2%
ROCE
38.4%
Operating Margin
—
Debt / Equity
0.03×
PE
2.1×
EV / EBITDA
2.1×
Historical Financials
21STCENMGM · Annual, last 3 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2024 | 2025 | CAGR |
|---|---|---|---|---|
| Revenue | ₹10.0 Cr | ₹35.0 Cr | ₹16.3 Cr | +27.9% |
| EBITDA | ₹14.8 Cr | ₹33.0 Cr | ₹19.6 Cr | +14.9% |
| EBIT | — | — | — | — |
| PAT | ₹14.7 Cr | ₹32.2 Cr | ₹12.3 Cr | -8.3% |
| EPS (diluted) | — | — | — | — |
| CFO | ₹25.3 Cr | ₹-2.7 Cr | ₹5.1 Cr | -54.9% |
| CapEx | — | ₹-0.0 Cr | — | — |
| FCF | — | ₹-2.8 Cr | — | — |
| Total Assets | ₹33.2 Cr | ₹55.6 Cr | ₹57.1 Cr | +31.1% |
| Total Debt | ₹1.0 Cr | ₹0.0 Cr | — | — |
| Shareholders' Equity | ₹30.5 Cr | ₹53.3 Cr | ₹51.0 Cr | +29.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
21STCENMGM vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MASKINVEST MASKINVEST | — | — | Pending | 0.0% | — |
| HBSL HBSL | — | — | Pending | -13.3% | — |
| KHANDSE KHANDSE | — | — | Pending | -2.8% | — |
| ONELIFECAP ONELIFECAP | — | — | Pending | -14.6% | — |
| HYBRIDFIN HYBRIDFIN | — | — | Pending | 9.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for 21STCENMGM in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of 21STCENMGM →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for 21STCENMGM →
Compare
Head-to-head with peers
Compare 21STCENMGM side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse 21STCENMGMNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.