ARO GRANITE IND. LTD.
AROGRANITE · General/Diversified · NSE
₹26
Current Market Price
Fair Value (DCF)
₹129
Margin of Safety
+386.5%
Updated just now
YieldIQ Score
35/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
34%
ROE
—
Debt/Equity
0.81
WACC
11.1%
Market Cap
₹41 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
260.0%
Return on capital employed
EV / EBITDA
49.2×
Enterprise multiple
Debt / EBITDA
43.7×
Leverage vs earnings
Interest Coverage
0.5×
EBIT covers interest
Current Ratio
1.46×
Short-term liquidity
Asset Turnover
0.29×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-18.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹26.49
Bear case
₹82.2
MoS +67.8%
Base case
₹128.87
MoS +79.4%
Bull case
₹301.41
MoS +91.2%
Ratio Trends
AROGRANITE · last 4 annual periods
ROE
-3.5%
ROCE
4.6%
Operating Margin
—
Debt / Equity
0.86×
PE
9.4×
EV / EBITDA
13.4×
Historical Financials
AROGRANITE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹179 Cr | ₹225 Cr | ₹164 Cr | ₹155 Cr | ₹123 Cr | -9.0% |
| EBITDA | — | ₹31.4 Cr | ₹19.6 Cr | ₹31.2 Cr | ₹16.0 Cr | -15.6% |
| EBIT | ₹13.4 Cr | ₹18.7 Cr | ₹6.9 Cr | ₹19.5 Cr | — | +9.9% |
| PAT | ₹6.0 Cr | ₹8.9 Cr | ₹-5.8 Cr | ₹1.3 Cr | ₹-6.4 Cr | — |
| EPS (diluted) | ₹4.02 | ₹5.89 | ₹-3.84 | ₹0.88 | — | -31.6% |
| CFO | ₹0.6 Cr | ₹-17.1 Cr | ₹14.0 Cr | ₹19.0 Cr | ₹33.0 Cr | +167.3% |
| CapEx | — | — | — | — | ₹-0.4 Cr | — |
| FCF | — | — | — | — | ₹32.6 Cr | +0.0% |
| Total Assets | — | ₹451 Cr | ₹450 Cr | ₹445 Cr | ₹420 Cr | -1.8% |
| Total Debt | — | — | ₹145 Cr | ₹142 Cr | ₹160 Cr | +2.5% |
| Shareholders' Equity | — | — | ₹191 Cr | ₹192 Cr | ₹186 Cr | -0.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AROGRANITE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| LEXUS LEXUS GRANITO (INDIA) LTD | -29.9% | 18 | High Risk | — | — |
| ORIENTALTL ORIENTAL TRIMEX LTD | +167.3% | 55 | Undervalued | 8.7% | — |
| MADHAV MADHAV MARBLE & GRANITE | -55.3% | 23 | Data Limited | -1.3% | — |
| AHLADA AHLADA ENGINEERS LIMITED | +113.0% | 61 | Data Limited | 2.7% | — |
| BEARDSELL BEARDSELL LIMITED | +81.7% | 76 | Undervalued | 12.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for AROGRANITE in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AROGRANITE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AROGRANITE →
Compare
Head-to-head with peers
Compare AROGRANITE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AROGRANITENow →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.