THE ANUP ENGINEERING LTD
ANUP · General/Diversified · NSE
₹1,961
Current Market Price
Fair Value (DCF)
₹1,505
Discount to FV
-23.3%
Updated just now
YieldIQ Score
65/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
29%
ROE
16.0%
Debt/Equity
0.16
WACC
11.1%
Market Cap
₹3,928 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
22.0%
Return on capital employed
EV / EBITDA
18.9×
Enterprise multiple
Debt / EBITDA
0.6×
Leverage vs earnings
Interest Coverage
81.0×
EBIT covers interest
Current Ratio
1.90×
Short-term liquidity
Asset Turnover
1.08×
Revenue per ₹ of assets
Revenue CAGR (3Y)
26.7%
3-year revenue growth
Revenue CAGR (5Y)
24.1%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,961.1
Bear case
Margin of Safety —
Implied upside -143.1%
Base case
Margin of Safety -43.6%
Implied upside -30.3%
Bull case
Margin of Safety -9.4%
Implied upside -8.6%
Ratio Trends
ANUP · last 8 annual periods
ROE
16.0%
ROCE
22.0%
Operating Margin
—
Debt / Equity
0.16×
PE
29.1×
EV / EBITDA
18.9×
Historical Financials
ANUP · 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 | ₹280 Cr | ₹404 Cr | ₹540 Cr | ₹733 Cr | ₹822 Cr | +30.9% |
| EBITDA | ₹73.0 Cr | ₹82.6 Cr | ₹135 Cr | ₹170 Cr | ₹176 Cr | +24.6% |
| EBIT | ₹62.2 Cr | ₹71.4 Cr | ₹118 Cr | — | — | +17.5% |
| PAT | ₹62.1 Cr | ₹51.4 Cr | ₹103 Cr | ₹118 Cr | ₹110 Cr | +15.5% |
| EPS (diluted) | ₹62.45 | ₹51.68 | ₹51.85 | — | — | -4.5% |
| CFO | ₹74.0 Cr | ₹30.0 Cr | ₹169 Cr | ₹-7.2 Cr | ₹2.2 Cr | -58.7% |
| CapEx | ₹-41.6 Cr | ₹-74.9 Cr | ₹-42.9 Cr | ₹-44.6 Cr | ₹-52.9 Cr | — |
| FCF | ₹32.5 Cr | ₹-44.9 Cr | ₹126 Cr | ₹-51.8 Cr | ₹-50.7 Cr | — |
| Total Assets | ₹525 Cr | ₹643 Cr | ₹808 Cr | ₹926 Cr | ₹971 Cr | +16.6% |
| Total Debt | ₹0.0 Cr | ₹34.3 Cr | ₹20.3 Cr | ₹32.4 Cr | ₹110 Cr | — |
| Shareholders' Equity | ₹393 Cr | ₹438 Cr | ₹528 Cr | ₹612 Cr | ₹691 Cr | +15.1% |
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 |
|---|---|---|---|---|---|
 RAYMOND RAYMOND | — | — | Pending | 183.6% | — |
 GMMPFAUDLR GMMPFAUDLR | — | — | Pending | 4.8% | 61.7× |
 SHANTIGEAR SHANTIGEAR | — | — | Pending | 23.8% | — |
 GREAVESCOT GREAVESCOT | — | — | Pending | 7.5% | 26.2× |
SETL SETL | — | — | Pending | 9.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
7 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹52.00/sh
Last payout
2025-08-06
₹17.00
Peak payout
₹20.00
Trailing yield
0.87%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. THE ANUP ENGINEERING LTD (ANUP.NS) trades at 1961.10 vs a model fair value of 1504.58, a gap of -23.3%. 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.