AIRO LAM LIMITED
AIROLAM · General/Diversified · NSE
₹86
Current Market Price
Fair Value (DCF)
₹40
Margin of Safety
-53.8%
Updated just now
YieldIQ Score
17/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
23%
ROE
—
Debt/Equity
1.18
WACC
11.1%
Market Cap
₹129 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.1%
Return on capital employed
EV / EBITDA
10.3×
Enterprise multiple
Debt / EBITDA
4.4×
Leverage vs earnings
Interest Coverage
1.7×
EBIT covers interest
Current Ratio
1.35×
Short-term liquidity
Asset Turnover
0.99×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹85.72
Bear case
₹27
MoS -217.5%
Base case
₹39.6
MoS -116.5%
Bull case
₹54
MoS -58.7%
Ratio Trends
AIROLAM · last 4 annual periods
ROE
3.7%
ROCE
9.0%
Operating Margin
—
Debt / Equity
1.25×
PE
13.3×
EV / EBITDA
9.5×
Historical Financials
AIROLAM · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹169 Cr | ₹199 Cr | ₹206 Cr | ₹214 Cr | +8.1% |
| EBITDA | ₹14.5 Cr | ₹16.7 Cr | ₹20.0 Cr | ₹14.7 Cr | +0.6% |
| EBIT | — | — | — | — | — |
| PAT | ₹6.5 Cr | ₹7.4 Cr | ₹7.8 Cr | ₹2.7 Cr | -25.3% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-6.2 Cr | ₹-5.3 Cr | ₹-0.6 Cr | ₹13.9 Cr | — |
| CapEx | ₹-2.9 Cr | ₹-1.8 Cr | ₹-12.7 Cr | ₹-17.7 Cr | — |
| FCF | ₹-9.1 Cr | ₹-7.1 Cr | ₹-13.2 Cr | ₹-3.8 Cr | — |
| Total Assets | ₹159 Cr | ₹162 Cr | ₹192 Cr | ₹216 Cr | +10.7% |
| Total Debt | ₹50.6 Cr | ₹63.2 Cr | ₹79.4 Cr | ₹90.3 Cr | +21.3% |
| Shareholders' Equity | ₹56.2 Cr | ₹64.0 Cr | ₹69.9 Cr | ₹72.4 Cr | +8.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AIROLAM vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| AVROIND AVROIND | — | — | Pending | 3.6% | — |
| PILITA PILITA | — | — | Pending | 6.6% | — |
| SONAMLTD SONAMLTD | — | — | Pending | 10.1% | — |
| PRITI PRITI | — | — | Pending | 6.6% | — |
| ADL ADL | — | — | Pending | 0.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for AIROLAM in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AIROLAM →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AIROLAM →
Compare
Head-to-head with peers
Compare AIROLAM side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AIROLAMNow →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.