3M India Limited
3MINDIA · General/Diversified · NSE
₹31,410
Current Market Price
Fair Value (DCF)
₹9,374
Margin of Safety
-70.2%
Updated just now
YieldIQ Score
28/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
53%
ROE
25.8%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.35 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
39.8%
Return on capital employed
EV / EBITDA
41.2×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
72.6×
EBIT covers interest
Current Ratio
2.34×
Short-term liquidity
Asset Turnover
1.56×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.0%
3-year revenue growth
Revenue CAGR (5Y)
12.6%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹31,410
Bear case
₹5,593.95
MoS -461.5%
Base case
₹9,373.7
MoS -235.1%
Bull case
₹12,484.54
MoS -151.6%
Ratio Trends
3MINDIA · last 8 annual periods
ROE
25.8%
ROCE
43.1%
Operating Margin
—
Debt / Equity
0.05×
PE
190.6×
EV / EBITDA
37.3×
Historical Financials
3MINDIA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2605 Cr | ₹3336 Cr | ₹3957 Cr | ₹4187 Cr | ₹4443 Cr | +14.3% |
| EBITDA | — | ₹426 Cr | ₹672 Cr | ₹837 Cr | ₹839 Cr | +18.5% |
| EBIT | ₹222 Cr | ₹371 Cr | ₹190 Cr | ₹232 Cr | — | +1.0% |
| PAT | ₹162 Cr | ₹272 Cr | ₹451 Cr | ₹583 Cr | ₹476 Cr | +30.9% |
| EPS (diluted) | ₹144.14 | ₹241.43 | ₹120.48 | ₹153.44 | — | +1.6% |
| CFO | ₹321 Cr | ₹327 Cr | ₹465 Cr | ₹643 Cr | ₹355 Cr | +2.6% |
| CapEx | — | — | — | — | ₹-55.4 Cr | — |
| FCF | — | — | — | — | ₹300 Cr | +0.0% |
| Total Assets | — | ₹3006 Cr | ₹2714 Cr | ₹3248 Cr | ₹3015 Cr | +0.1% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹99.5 Cr | — |
| Shareholders' Equity | — | — | ₹1677 Cr | ₹2147 Cr | ₹1846 Cr | +2.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
3MINDIA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GODREJIND GODREJIND | — | — | Pending | 4.6% | — |
| THERMAX THERMAX | — | — | Pending | 12.8% | — |
| TIINDIA TIINDIA | — | — | Pending | 8.8% | — |
| NAVA NAVA LIMITED | +29.1% | 41 | Undervalued | 11.6% | — |
| SRF SRF | — | — | Pending | 9.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹2,170.00/sh
Last payout
2025-07-25
₹535.00
Peak payout
₹850.00
Trailing yield
1.70%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. 3M India Limited (3MINDIA.NS) trades at 31410.00 vs a model fair value of 9373.70, a gap of -70.2%. Piotroski F-score: 7/9. Moat label: M...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of 3MINDIA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for 3MINDIA →
Compare
Head-to-head with peers
Compare 3MINDIA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse 3MINDIANow →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.