THE ANUP ENGINEERING LTD
ANUP · General/Diversified · NSE
₹2,109
Current Market Price
Fair Value (DCF)
₹1,325
Margin of Safety
-37.2%
Updated just now
YieldIQ Score
56/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
50%
ROE
—
Debt/Equity
0.25
WACC
11.1%
Market Cap
₹4,224 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
22.7%
Return on capital employed
EV / EBITDA
23.9×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
81.0×
EBIT covers interest
Current Ratio
1.90×
Short-term liquidity
Asset Turnover
0.79×
Revenue per ₹ of assets
Revenue CAGR (3Y)
37.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,108.8
Bear case
₹715.08
MoS -194.9%
Base case
₹1,324.94
MoS -59.2%
Bull case
₹1,514.14
MoS -39.3%
Ratio Trends
ANUP · last 7 annual periods
ROE
19.3%
ROCE
26.2%
Operating Margin
—
Debt / Equity
0.05×
PE
103.1×
EV / EBITDA
24.0×
Historical Financials
ANUP · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹279 Cr | ₹288 Cr | ₹404 Cr | ₹540 Cr | ₹729 Cr | +27.1% |
| EBITDA | — | ₹73.0 Cr | ₹82.6 Cr | ₹135 Cr | ₹169 Cr | +23.3% |
| EBIT | ₹61.8 Cr | ₹62.2 Cr | ₹27.1 Cr | ₹36.4 Cr | — | -12.4% |
| PAT | ₹53.5 Cr | ₹62.1 Cr | ₹51.4 Cr | ₹103 Cr | ₹118 Cr | +21.9% |
| EPS (diluted) | ₹52.11 | ₹62.45 | ₹19.01 | ₹21.64 | — | -19.7% |
| CFO | ₹53.0 Cr | ₹74.0 Cr | ₹30.0 Cr | ₹169 Cr | ₹-7.2 Cr | — |
| CapEx | — | — | — | — | ₹-44.6 Cr | — |
| FCF | — | — | — | — | ₹-51.8 Cr | — |
| Total Assets | — | ₹525 Cr | ₹643 Cr | ₹808 Cr | ₹926 Cr | +15.2% |
| Total Debt | — | — | ₹4.3 Cr | ₹5.5 Cr | ₹32.4 Cr | +65.6% |
| Shareholders' Equity | — | — | ₹438 Cr | ₹528 Cr | ₹612 Cr | +8.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ANUP vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| OMNI OMNI | — | — | Pending | 21.6% | — |
| GMMPFAUDLR GMMPFAUDLR | — | — | Pending | 5.1% | — |
| GREAVESCOT GREAVESCOT | — | — | Pending | 3.7% | — |
| SHANTIGEAR SHANTIGEAR | — | — | Pending | 23.8% | — |
| RAYMOND RAYMOND | — | — | Pending | 183.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ANUP in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. THE ANUP ENGINEERING LTD (ANUP.NS) trades at 2108.80 vs a model fair value of 1324.94, a gap of -37.2%. Piotroski F-score: 6/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ANUP →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ANUP →
Compare
Head-to-head with peers
Compare ANUP side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ANUPNow →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.