ADOR WELDING LTD
ADOR · General/Diversified · NSE
₹1,041
Current Market Price
Fair Value (DCF)
₹1,330
Margin of Safety
+27.8%
Updated 1d ago
YieldIQ Score
65/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
55%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹1,811 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.5%
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
1.61×
Revenue per ₹ of assets
Revenue CAGR (3Y)
19.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,040.75
Bear case
₹808.14
MoS -28.8%
Base case
₹1,329.72
MoS +21.7%
Bull case
₹1,684.32
MoS +38.2%
Ratio Trends
ADOR · last 9 annual periods
ROE
11.8%
ROCE
21.5%
Operating Margin
—
Debt / Equity
0.00×
PE
—
EV / EBITDA
—
Historical Financials
ADOR · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹448 Cr | ₹661 Cr | ₹235 Cr | ₹247 Cr | ₹1118 Cr | +25.7% |
| EBITDA | — | ₹72.8 Cr | ₹93.1 Cr | ₹137 Cr | ₹109 Cr | +10.7% |
| EBIT | ₹-7.7 Cr | ₹61.9 Cr | ₹30.6 Cr | ₹26.4 Cr | — | — |
| PAT | ₹-10.4 Cr | ₹45.2 Cr | ₹22.6 Cr | ₹18.7 Cr | ₹60.0 Cr | — |
| EPS (diluted) | ₹-7.63 | ₹33.21 | ₹16.58 | ₹13.73 | — | — |
| CFO | ₹79.0 Cr | ₹26.4 Cr | ₹13.7 Cr | ₹34.5 Cr | ₹137 Cr | +14.8% |
| CapEx | — | — | — | — | ₹-41.3 Cr | — |
| FCF | — | — | — | — | ₹95.8 Cr | +0.0% |
| Total Assets | — | ₹393 Cr | ₹452 Cr | ₹521 Cr | ₹694 Cr | +15.3% |
| Total Debt | — | — | ₹15.1 Cr | ₹41.9 Cr | ₹2.4 Cr | -36.8% |
| Shareholders' Equity | — | — | ₹324 Cr | ₹362 Cr | ₹507 Cr | +11.9% |
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 |
|---|---|---|---|---|---|
| JNKINDIA JNKINDIA | — | — | Pending | 6.0% | — |
| JYOTISTRUC JYOTISTRUC | — | — | Pending | 6.3% | — |
| THEJO THEJO | — | — | Pending | 15.6% | — |
| KRISHNADEF KRISHNADEF | — | — | Pending | 16.9% | — |
| PIXTRANS PIXTRANS | — | — | Pending | 18.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ADOR in the last 10 years.
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.