ANTELOPUS SELAN ENRGY LTD
ANTELOPUS · General/Diversified · NSE
₹795
Current Market Price
Fair Value (DCF)
₹463
Discount to FV
-41.8%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
5/9
Economic Moat
Wide
Confidence
48%
ROE
13.7%
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹2,795 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
25.4%
Return on capital employed
EV / EBITDA
15.8×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
82.4×
EBIT covers interest
Current Ratio
7.77×
Short-term liquidity
Asset Turnover
0.48×
Revenue per ₹ of assets
Revenue CAGR (3Y)
33.2%
3-year revenue growth
Revenue CAGR (5Y)
41.7%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹794.75
Bear case
Margin of Safety —
Implied upside -216.2%
Base case
Margin of Safety -254.7%
Implied upside -71.8%
Bull case
Margin of Safety -76.0%
Implied upside -43.2%
Ratio Trends
ANTELOPUS · last 8 annual periods
ROE
13.7%
ROCE
25.4%
Operating Margin
—
Debt / Equity
0.01×
PE
—
EV / EBITDA
—
Historical Financials
ANTELOPUS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹77.2 Cr | ₹118 Cr | ₹166 Cr | ₹258 Cr | ₹279 Cr | +37.9% |
| EBITDA | ₹34.8 Cr | ₹62.7 Cr | ₹83.4 Cr | ₹147 Cr | ₹167 Cr | +48.1% |
| EBIT | ₹12.7 Cr | ₹40.7 Cr | ₹46.7 Cr | — | — | +38.6% |
| PAT | ₹9.9 Cr | ₹30.8 Cr | ₹32.7 Cr | ₹70.6 Cr | ₹89.6 Cr | +73.3% |
| EPS (diluted) | ₹6.53 | ₹20.29 | ₹21.47 | — | — | +34.7% |
| CFO | ₹-17.8 Cr | ₹43.4 Cr | ₹71.7 Cr | ₹120 Cr | ₹121 Cr | — |
| CapEx | ₹-5.9 Cr | ₹-41.5 Cr | ₹-159 Cr | ₹-87.3 Cr | ₹-219 Cr | — |
| FCF | ₹-23.8 Cr | ₹1.9 Cr | ₹-87.0 Cr | ₹33.0 Cr | ₹-98.2 Cr | — |
| Total Assets | ₹376 Cr | ₹427 Cr | ₹485 Cr | ₹576 Cr | ₹824 Cr | +21.7% |
| Total Debt | ₹0.4 Cr | ₹3.8 Cr | ₹3.5 Cr | ₹4.0 Cr | ₹3.5 Cr | +69.5% |
| Shareholders' Equity | ₹329 Cr | ₹360 Cr | ₹394 Cr | ₹470 Cr | ₹655 Cr | +18.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ANTELOPUS vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
DEEPINDS DEEPINDS | — | — | Pending | 9.0% | — |
PRABHA PRABHA | — | — | Pending | -0.3% | — |
 HINDOILEXP HINDOILEXP | — | — | Pending | 4.5% | 24.9× |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ANTELOPUS in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. ANTELOPUS SELAN ENRGY LTD (ANTELOPUS.NS) trades at 794.75 vs a model fair value of 462.58, a gap of -41.8%. 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 ANTELOPUS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ANTELOPUS →
Compare
Head-to-head with peers
Compare ANTELOPUS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ANTELOPUSNow →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.