ASAHI SONGWON COLOR LTD
ASAHISONG · General/Diversified · NSE
₹258
Current Market Price
Fair Value (DCF)
₹327
Discount to FV
+27.1%
Updated just now
YieldIQ Score
54/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
36%
ROE
7.7%
Debt/Equity
0.66
WACC
11.1%
Market Cap
₹303.53 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.0%
Return on capital employed
EV / EBITDA
8.9×
Enterprise multiple
Debt / EBITDA
2.9×
Leverage vs earnings
Interest Coverage
2.6×
EBIT covers interest
Current Ratio
1.21×
Short-term liquidity
Asset Turnover
0.92×
Revenue per ₹ of assets
Revenue CAGR (3Y)
2.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹257.51
Bear case
Discount -21.3%
Base case
Discount +21.3%
Bull case
Discount +52.2%
Ratio Trends
ASAHISONG · last 9 annual periods
ROE
7.7%
ROCE
14.0%
Operating Margin
—
Debt / Equity
0.66×
PE
17.4×
EV / EBITDA
38.6×
Historical Financials
ASAHISONG · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹283 Cr | ₹410 Cr | ₹503 Cr | ₹425 Cr | ₹559 Cr | +18.5% |
| EBITDA | — | ₹36.9 Cr | ₹10.3 Cr | ₹45.9 Cr | ₹59.2 Cr | +12.5% |
| EBIT | ₹45.6 Cr | ₹25.6 Cr | ₹-3.7 Cr | ₹30.5 Cr | — | -9.6% |
| PAT | ₹31.9 Cr | ₹19.4 Cr | ₹-11.6 Cr | ₹20.0 Cr | ₹19.8 Cr | -11.3% |
| EPS (diluted) | ₹26.29 | ₹16.10 | ₹-9.83 | ₹17.01 | — | -10.3% |
| CFO | ₹7.1 Cr | ₹-0.4 Cr | ₹30.0 Cr | ₹8.7 Cr | ₹57.9 Cr | +69.2% |
| CapEx | — | ₹-27.8 Cr | ₹-31.5 Cr | ₹-53.4 Cr | ₹-6.0 Cr | — |
| FCF | — | ₹-28.2 Cr | ₹-1.5 Cr | ₹-44.7 Cr | ₹51.9 Cr | — |
| Total Assets | — | ₹470 Cr | ₹547 Cr | ₹575 Cr | ₹590 Cr | +5.9% |
| Total Debt | — | ₹87.5 Cr | ₹180 Cr | ₹197 Cr | ₹167 Cr | +17.6% |
| Shareholders' Equity | — | ₹242 Cr | ₹219 Cr | ₹236 Cr | ₹255 Cr | +1.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ASAHISONG vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
PODDARMENT PODDAR PIGMENTS LIMITED | -13.4% | 30 | Near Fair Value | 6.3% | — |
SRD SRD | — | — | Pending | 10.4% | — |
DYNPRO DYNPRO | — | — | Pending | 6.7% | — |
AARTISURF AARTISURF | — | — | Pending | 5.0% | — |
HPAL HPAL | — | — | Pending | 3.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹6.50/sh
Last payout
2025-09-04
₹1.50
Peak payout
₹3.50
Trailing yield
0.58%
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. ASAHI SONGWON COLOR LTD (ASAHISONG.NS) trades at 257.51 vs a model fair value of 327.36, a gap of 27.1%. Piotroski F-score: 6/9. Moat lab...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ASAHISONG →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ASAHISONG →
Compare
Head-to-head with peers
Compare ASAHISONG side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ASAHISONGNow →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.