ADF FOODS LIMITED
ADFFOODS · General/Diversified · NSE
₹224
Current Market Price
Fair Value (DCF)
₹144
Margin of Safety
-35.9%
Updated 3d ago
YieldIQ Score
42/100
Piotroski F-Score
4/9
Economic Moat
Wide
Confidence
58%
ROE
—
Debt/Equity
0.11
WACC
11.1%
Market Cap
₹2,464 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.9%
Return on capital employed
EV / EBITDA
22.1×
Enterprise multiple
Debt / EBITDA
0.5×
Leverage vs earnings
Interest Coverage
36.5×
EBIT covers interest
Current Ratio
5.71×
Short-term liquidity
Asset Turnover
0.89×
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹224.29
Bear case
₹77.66
MoS -188.8%
Base case
₹143.81
MoS -56.0%
Bull case
₹163.47
MoS -37.2%
Ratio Trends
ADFFOODS · last 9 annual periods
ROE
14.1%
ROCE
20.4%
Operating Margin
—
Debt / Equity
0.12×
PE
508.0×
EV / EBITDA
89.1×
Historical Financials
ADFFOODS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹369 Cr | ₹421 Cr | ₹123 Cr | ₹154 Cr | ₹558 Cr | +10.9% |
| EBITDA | — | ₹75.6 Cr | ₹91.3 Cr | ₹116 Cr | ₹112 Cr | +10.4% |
| EBIT | ₹67.9 Cr | ₹66.9 Cr | ₹23.5 Cr | ₹31.7 Cr | — | -17.3% |
| PAT | ₹50.1 Cr | ₹48.5 Cr | ₹16.1 Cr | ₹25.0 Cr | ₹69.3 Cr | +8.4% |
| EPS (diluted) | ₹23.96 | ₹23.33 | ₹7.43 | ₹2.35 | — | -44.0% |
| CFO | ₹35.5 Cr | ₹34.1 Cr | ₹50.5 Cr | ₹69.8 Cr | ₹37.4 Cr | +1.3% |
| CapEx | — | — | — | — | ₹-41.2 Cr | — |
| FCF | — | — | — | — | ₹-3.8 Cr | — |
| Total Assets | — | ₹471 Cr | ₹525 Cr | ₹556 Cr | ₹628 Cr | +7.5% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹59.2 Cr | — |
| Shareholders' Equity | — | — | ₹419 Cr | ₹441 Cr | ₹493 Cr | +4.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ADFFOODS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SUNDROP SUNDROP | — | — | Pending | -7.6% | — |
| DIAMONDYD DIAMONDYD | — | — | Pending | -5.0% | — |
| PARAGMILK PARAGMILK | — | — | Pending | 11.6% | — |
| VADILALIND VADILALIND | — | — | Pending | 21.6% | — |
| HERITGFOOD HERITGFOOD | — | — | Pending | 19.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ADFFOODS in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ADFFOODS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ADFFOODS →
Compare
Head-to-head with peers
Compare ADFFOODS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ADFFOODSNow →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.