AKG EXIM LIMITED
AKG · General/Diversified · NSE
₹12
Current Market Price
Fair Value (DCF)
₹2
Margin of Safety
-79.5%
Updated 1d ago
YieldIQ Score
20/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
7%
ROE
1.2%
Debt/Equity
0.16
WACC
11.1%
Market Cap
₹37 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
390.0%
Return on capital employed
EV / EBITDA
45.1×
Enterprise multiple
Debt / EBITDA
10.6×
Leverage vs earnings
Interest Coverage
2.0×
EBIT covers interest
Current Ratio
3.00×
Short-term liquidity
Asset Turnover
1.68×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-10.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹11.6
Bear case
₹0.93
MoS -1147.3%
Base case
₹2.37
MoS -389.5%
Bull case
₹4.39
MoS -164.2%
Ratio Trends
AKG · last 4 annual periods
ROE
1.6%
ROCE
3.5%
Operating Margin
—
Debt / Equity
0.21×
PE
38.9×
EV / EBITDA
26.5×
Historical Financials
AKG · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹186 Cr | ₹221 Cr | ₹184 Cr | ₹133 Cr | -10.7% |
| EBITDA | ₹3.6 Cr | ₹4.2 Cr | ₹3.4 Cr | ₹2.2 Cr | -14.7% |
| EBIT | — | — | — | — | — |
| PAT | ₹1.9 Cr | ₹2.6 Cr | ₹1.6 Cr | ₹0.9 Cr | -23.8% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-0.2 Cr | ₹-18.3 Cr | ₹-3.0 Cr | ₹1.2 Cr | — |
| CapEx | ₹-0.8 Cr | ₹-0.3 Cr | ₹-1.9 Cr | ₹-0.0 Cr | — |
| FCF | ₹-0.9 Cr | ₹-18.5 Cr | ₹-4.9 Cr | ₹1.2 Cr | — |
| Total Assets | ₹45.0 Cr | ₹72.6 Cr | ₹78.9 Cr | ₹78.8 Cr | +20.6% |
| Total Debt | ₹12.7 Cr | ₹12.4 Cr | ₹14.2 Cr | ₹11.3 Cr | -3.7% |
| Shareholders' Equity | ₹23.1 Cr | ₹51.0 Cr | ₹52.4 Cr | ₹52.9 Cr | +31.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AKG vs 2 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| KHAITANLTD KHAITANLTD | — | — | Pending | 25.5% | — |
| DCMSIL DCMSIL | — | — | Pending | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for AKG in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AKG →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AKG →
Compare
Head-to-head with peers
Compare AKG side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AKGNow →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.