AARON INDUSTRIES LIMITED
AARON · General/Diversified · NSE
₹141
Current Market Price
Fair Value (DCF)
₹82
Margin of Safety
-41.4%
Updated just now
YieldIQ Score
58/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
20%
ROE
—
Debt/Equity
0.72
WACC
11.1%
Market Cap
₹294 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.7%
Return on capital employed
EV / EBITDA
19.6×
Enterprise multiple
Debt / EBITDA
1.9×
Leverage vs earnings
Interest Coverage
10.7×
EBIT covers interest
Current Ratio
1.28×
Short-term liquidity
Asset Turnover
0.94×
Revenue per ₹ of assets
Revenue CAGR (3Y)
27.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹140.51
Bear case
₹50.1
MoS -180.5%
Base case
₹82.3
MoS -70.7%
Bull case
₹100.2
MoS -40.2%
Ratio Trends
AARON · last 4 annual periods
ROE
19.2%
ROCE
20.7%
Operating Margin
—
Debt / Equity
0.74×
PE
71.1×
EV / EBITDA
41.6×
Historical Financials
AARON · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹24.9 Cr | ₹37.7 Cr | ₹55.8 Cr | ₹63.2 Cr | ₹77.9 Cr | +33.0% |
| EBITDA | — | ₹5.8 Cr | ₹9.5 Cr | ₹11.3 Cr | ₹15.5 Cr | +27.8% |
| EBIT | ₹2.9 Cr | ₹5.1 Cr | ₹8.4 Cr | ₹9.8 Cr | — | +35.8% |
| PAT | ₹1.9 Cr | ₹3.7 Cr | ₹5.4 Cr | ₹6.3 Cr | ₹8.2 Cr | +43.8% |
| EPS (diluted) | ₹1.92 | ₹3.70 | ₹5.37 | ₹6.00 | — | +33.0% |
| CFO | ₹3.3 Cr | ₹1.2 Cr | ₹4.1 Cr | ₹5.6 Cr | ₹8.6 Cr | +27.4% |
| CapEx | — | — | — | — | ₹-8.0 Cr | — |
| FCF | — | — | — | — | ₹0.6 Cr | +0.0% |
| Total Assets | — | ₹29.7 Cr | ₹38.8 Cr | ₹74.7 Cr | ₹82.8 Cr | +29.2% |
| Total Debt | — | — | ₹5.9 Cr | ₹9.9 Cr | ₹31.9 Cr | +52.4% |
| Shareholders' Equity | — | — | ₹20.5 Cr | ₹35.8 Cr | ₹43.0 Cr | +20.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AARON vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TRF TRF | — | — | Pending | 30.9% | — |
| PRITIKAUTO PRITIKAUTO | — | — | Pending | 6.6% | — |
| AFFORDABLE AFFORDABLE | — | — | Pending | -11.6% | — |
| MAZDA MAZDA | — | — | Pending | 10.8% | — |
| INTLCONV INTLCONV | — | — | Pending | 25.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for AARON in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AARON →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AARON →
Compare
Head-to-head with peers
Compare AARON side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AARONNow →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.