ADOR WELDING LTD
ADOR · General/Diversified · NSE
₹1,178
Current Market Price
Fair Value (DCF)
₹1,345
Discount to FV
+14.2%
Updated just now
YieldIQ Score
60/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
52%
ROE
14.8%
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹2,050 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.5%
Return on capital employed
EV / EBITDA
14.5×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
20.1×
EBIT covers interest
Current Ratio
2.56×
Short-term liquidity
Asset Turnover
1.64×
Revenue per ₹ of assets
Revenue CAGR (3Y)
13.9%
3-year revenue growth
Revenue CAGR (5Y)
20.6%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,177.8
Bear case
Margin of Safety -77.6%
Implied upside -43.7%
Base case
Margin of Safety +11.1%
Implied upside +12.4%
Bull case
Margin of Safety +23.4%
Implied upside +30.5%
Ratio Trends
ADOR · last 10 annual periods
ROE
14.8%
ROCE
24.5%
Operating Margin
—
Debt / Equity
0.01×
PE
—
EV / EBITDA
—
Historical Financials
ADOR · 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 | ₹657 Cr | ₹771 Cr | ₹1068 Cr | ₹1123 Cr | ₹1140 Cr | +14.8% |
| EBITDA | ₹72.8 Cr | ₹93.1 Cr | ₹137 Cr | ₹109 Cr | ₹137 Cr | +17.0% |
| EBIT | ₹61.9 Cr | ₹81.5 Cr | ₹89.6 Cr | — | — | +9.7% |
| PAT | ₹45.0 Cr | ₹59.3 Cr | ₹86.5 Cr | ₹60.0 Cr | ₹82.0 Cr | +16.2% |
| EPS (diluted) | ₹33.21 | ₹43.60 | ₹46.46 | — | — | +8.8% |
| CFO | ₹26.4 Cr | ₹13.7 Cr | ₹58.3 Cr | ₹137 Cr | ₹116 Cr | +44.8% |
| CapEx | ₹-17.3 Cr | ₹-14.8 Cr | ₹-43.3 Cr | ₹-41.3 Cr | ₹-22.2 Cr | — |
| FCF | ₹9.1 Cr | ₹-1.1 Cr | ₹15.0 Cr | ₹95.8 Cr | ₹93.7 Cr | +79.3% |
| Total Assets | ₹393 Cr | ₹452 Cr | ₹681 Cr | ₹694 Cr | ₹832 Cr | +20.6% |
| Total Debt | ₹2.2 Cr | ₹17.3 Cr | ₹44.7 Cr | ₹2.4 Cr | ₹3.0 Cr | +7.5% |
| Shareholders' Equity | ₹282 Cr | ₹324 Cr | ₹473 Cr | ₹507 Cr | ₹554 Cr | +18.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ADOR vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
PENIND PENIND | — | — | Pending | 11.9% | — |
 PIXTRANS PIXTRANS | — | — | Pending | 18.9% | — |
 HONDAPOWER HONDAPOWER | — | — | Pending | 8.0% | 29.2× |
KRISHNADEF KRISHNA DEF AND ALD IND L | -395.0%-79.8% upside | 40 | Data Limited | 16.9% | — |
THEJO THEJO | — | — | Pending | 15.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹68.50/sh
Last payout
2025-07-08
₹20.00
Peak payout
₹20.00
Trailing yield
1.70%
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. ADOR WELDING LTD (ADOR.NS) trades at 1177.80 vs a model fair value of 1345.01, a gap of 14.2%. Piotroski F-score: 6/9. Moat label: Modera...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ADOR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ADOR →
Compare
Head-to-head with peers
Compare ADOR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ADORNow →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.