Akzo Nobel India Limited
AKZOINDIA · Consumer Durables · NSE
₹2,987
Current Market Price
Fair Value (DCF)
₹2,500
Discount to FV
-16.3%
Updated just now
YieldIQ Score
43/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
64%
ROE
80.5%
Debt/Equity
—
WACC
9.8%
Market Cap
₹13,602 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
89.6%
Return on capital employed
EV / EBITDA
21.5×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
196.5×
EBIT covers interest
Current Ratio
1.56×
Short-term liquidity
Asset Turnover
1.00×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-1.2%
3-year revenue growth
Revenue CAGR (5Y)
4.1%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,986.8
Bear case
Discount -93.9%
Base case
Discount -19.5%
Bull case
Discount +5.4%
Ratio Trends
Historical ratio trends for AKZOINDIA are being prepared. Once ready, this section will show multi-year trajectories of ROE, ROCE, margins, leverage, and valuation multiples.
Historical Financials
AKZOINDIA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹3109 Cr | ₹3777 Cr | ₹3937 Cr | ₹4069 Cr | ₹3599 Cr | +3.7% |
| EBITDA | ₹454 Cr | ₹549 Cr | ₹666 Cr | ₹669 Cr | ₹2453 Cr | +52.4% |
| EBIT | — | — | — | — | — | — |
| PAT | ₹290 Cr | ₹335 Cr | ₹427 Cr | ₹430 Cr | ₹1974 Cr | +61.5% |
| EPS (diluted) | — | — | — | — | — | — |
| CFO | ₹121 Cr | ₹486 Cr | ₹486 Cr | ₹312 Cr | ₹93.2 Cr | -6.4% |
| CapEx | ₹-63.4 Cr | ₹-104 Cr | ₹-119 Cr | ₹-107 Cr | ₹-1199 Cr | — |
| FCF | ₹58.0 Cr | ₹382 Cr | ₹367 Cr | ₹206 Cr | ₹-1106 Cr | — |
| Total Assets | ₹2592 Cr | ₹2741 Cr | ₹2904 Cr | ₹2903 Cr | ₹3795 Cr | +10.0% |
| Total Debt | ₹70.5 Cr | ₹69.7 Cr | ₹60.4 Cr | ₹62.1 Cr | ₹79.1 Cr | +2.9% |
| Shareholders' Equity | ₹1260 Cr | ₹1316 Cr | ₹1330 Cr | ₹1330 Cr | ₹2452 Cr | +18.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
Peers not yet ranked for AKZOINDIA. Comparable companies and side-by-side valuation will appear here once the peer set is established.
Dividend History
No dividend events recorded for AKZOINDIA in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Akzo Nobel India Limited (AKZOINDIA.NS) trades at 2986.80 vs a model fair value of 2500.02, a gap of -16.3%. Piotroski F-score: 5/9. Moat...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AKZOINDIA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AKZOINDIA →
Compare
Head-to-head with peers
Compare AKZOINDIA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AKZOINDIANow →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.