ADF FOODS LIMITED
ADFFOODS · General/Diversified · NSE
₹280
Current Market Price
Fair Value (DCF)
₹157
Discount to FV
-43.9%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
53%
ROE
15.7%
Debt/Equity
0.10
WACC
11.1%
Market Cap
₹3,078 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.0%
Return on capital employed
EV / EBITDA
12.7×
Enterprise multiple
Debt / EBITDA
0.4×
Leverage vs earnings
Interest Coverage
36.5×
EBIT covers interest
Current Ratio
5.71×
Short-term liquidity
Asset Turnover
1.09×
Revenue per ₹ of assets
Revenue CAGR (3Y)
15.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹280.2
Bear case
Discount -227.7%
Base case
Discount -78.3%
Bull case
Discount -48.6%
Ratio Trends
ADFFOODS · last 10 annual periods
ROE
15.7%
ROCE
23.0%
Operating Margin
—
Debt / Equity
0.10×
PE
20.4×
EV / EBITDA
12.7×
Historical Financials
ADFFOODS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹406 Cr | ₹444 Cr | ₹501 Cr | ₹590 Cr | ₹683 Cr | +13.9% |
| EBITDA | ₹75.6 Cr | ₹91.3 Cr | ₹116 Cr | ₹112 Cr | ₹144 Cr | +17.5% |
| EBIT | ₹66.9 Cr | ₹78.1 Cr | ₹100 Cr | — | — | +10.7% |
| PAT | ₹48.1 Cr | ₹56.1 Cr | ₹75.3 Cr | ₹69.3 Cr | ₹89.9 Cr | +16.9% |
| EPS (diluted) | ₹23.33 | ₹25.62 | ₹6.85 | — | — | -26.4% |
| CFO | ₹34.1 Cr | ₹50.5 Cr | ₹69.8 Cr | ₹37.4 Cr | ₹57.6 Cr | +14.0% |
| CapEx | ₹-34.6 Cr | ₹-26.7 Cr | ₹-15.5 Cr | ₹-41.2 Cr | ₹-82.8 Cr | — |
| FCF | ₹-0.5 Cr | ₹23.8 Cr | ₹54.4 Cr | ₹-3.8 Cr | ₹-25.2 Cr | — |
| Total Assets | ₹471 Cr | ₹525 Cr | ₹556 Cr | ₹628 Cr | ₹755 Cr | +12.5% |
| Total Debt | ₹69.9 Cr | ₹55.2 Cr | ₹55.9 Cr | ₹59.2 Cr | ₹55.1 Cr | -5.8% |
| Shareholders' Equity | ₹343 Cr | ₹419 Cr | ₹441 Cr | ₹493 Cr | ₹572 Cr | +13.6% |
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 |
|---|---|---|---|---|---|
 HERITGFOOD HERITGFOOD | — | — | Pending | 13.6% | 18.2× |
 PARAGMILK PARAGMILK | — | — | Pending | 11.6% | — |
DIAMONDYD DIAMONDYD | — | — | Pending | 1.4% | — |
GRMOVER GRMOVER | — | — | Pending | 14.2% | — |
SUNDROP SUNDROP | — | — | Pending | -7.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
11 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹9.40/sh
Last payout
2025-11-13
₹0.60
Peak payout
₹4.00
Trailing yield
0.43%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. ADF FOODS LIMITED (ADFFOODS.NS) trades at 280.20 vs a model fair value of 157.17, a gap of -43.9%. Piotroski F-score: 6/9. Moat label: Wi...
Read full AI analysis →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.