Aether Industries Limited
AETHER · General/Diversified · NSE
₹1,178
Current Market Price
Fair Value (DCF)
₹302
Margin of Safety
-74.3%
Updated 1d ago
YieldIQ Score
61/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
31%
ROE
7.1%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.16 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
9.7%
Return on capital employed
EV / EBITDA
44.6×
Enterprise multiple
Debt / EBITDA
0.6×
Leverage vs earnings
Interest Coverage
23.4×
EBIT covers interest
Current Ratio
3.25×
Short-term liquidity
Asset Turnover
0.38×
Revenue per ₹ of assets
Revenue CAGR (3Y)
18.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,178.2
Bear case
₹184.72
MoS -537.8%
Base case
₹302.21
MoS -289.9%
Bull case
₹377.02
MoS -212.5%
Ratio Trends
AETHER · last 4 annual periods
ROE
7.1%
ROCE
11.0%
Operating Margin
—
Debt / Equity
0.09×
PE
95.3×
EV / EBITDA
61.2×
Historical Financials
AETHER · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹590 Cr | ₹651 Cr | ₹598 Cr | ₹839 Cr | +12.4% |
| EBITDA | ₹174 Cr | ₹202 Cr | ₹157 Cr | ₹267 Cr | +15.4% |
| EBIT | — | ₹180 Cr | ₹118 Cr | — | -13.1% |
| PAT | ₹109 Cr | ₹130 Cr | ₹82.5 Cr | ₹158 Cr | +13.3% |
| EPS (diluted) | — | ₹10.47 | ₹6.22 | — | -15.9% |
| CFO | ₹-5.4 Cr | ₹-6.6 Cr | ₹-16.5 Cr | ₹100 Cr | — |
| CapEx | ₹-152 Cr | — | — | ₹-452 Cr | — |
| FCF | ₹-157 Cr | — | — | ₹-352 Cr | — |
| Total Assets | ₹770 Cr | ₹1380 Cr | ₹2401 Cr | ₹2644 Cr | +50.9% |
| Total Debt | ₹291 Cr | ₹0.1 Cr | ₹169 Cr | ₹200 Cr | -11.7% |
| Shareholders' Equity | ₹387 Cr | ₹1245 Cr | ₹2063 Cr | ₹2226 Cr | +79.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AETHER vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| BASF BASF India Limited | -60.9% | 30 | Above Fair Value | 13.2% | — |
| AARTIIND Aarti Industries Limited | -64.8% | 22 | Data Limited | 5.9% | — |
| KANSAINER Kansai Nerolac Paints Limited | -3.8% | 43 | Near Fair Value | 17.9% | — |
| ANURAS Anupam Rasayan India Limited | -64.8% | 61 | Data Limited | 302.9% | — |
| FINEORG Fine Organic Industries Limited | -45.4% | 40 | Above Fair Value | 17.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for AETHER in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AETHER →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AETHER →
Compare
Head-to-head with peers
Compare AETHER side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AETHERNow →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.