ATLAS CYCLE (HARYANA) LTD
ATLASCYCLE · General/Diversified · NSE
₹102
Current Market Price
Fair Value (DCF)
₹84
Margin of Safety
-17.3%
Updated just now
YieldIQ Score
61/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
25%
ROE
—
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹66 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
230.0%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
87.5×
EBIT covers interest
Current Ratio
0.37×
Short-term liquidity
Asset Turnover
0.02×
Revenue per ₹ of assets
Revenue CAGR (3Y)
40.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹101.93
Bear case
₹57.66
MoS -76.8%
Base case
₹84.3
MoS -20.9%
Bull case
₹140.36
MoS +27.4%
Ratio Trends
ATLASCYCLE · last 4 annual periods
ROE
2.5%
ROCE
2.9%
Operating Margin
—
Debt / Equity
0.02×
PE
—
EV / EBITDA
—
Historical Financials
ATLASCYCLE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹17.3 Cr | ₹342.0K Cr | ₹173.2K Cr | ₹635.8K Cr | ₹9.3 Cr | -14.3% |
| EBITDA | — | ₹-25.5 Cr | ₹-21.0 Cr | ₹2.8 Cr | ₹11.4 Cr | — |
| EBIT | ₹-35.1 Cr | ₹-2864.7K Cr | ₹-2324.7K Cr | ₹79.3K Cr | — | — |
| PAT | ₹-35.2 Cr | ₹-2874.8K Cr | ₹-2329.8K Cr | ₹65.7K Cr | ₹9.5 Cr | — |
| EPS (diluted) | ₹-54.12 | ₹-44.20 | ₹0.00 | ₹1.01 | — | — |
| CFO | ₹-3.0 Cr | ₹-409.0K Cr | ₹-540.2K Cr | ₹-5108.8K Cr | ₹-0.6 Cr | — |
| CapEx | — | — | — | — | ₹-0.2 Cr | — |
| FCF | — | — | — | — | ₹-0.8 Cr | — |
| Total Assets | ₹153 Cr | ₹13598.3K Cr | ₹11523.3K Cr | ₹48224.8K Cr | ₹479 Cr | +33.0% |
| Total Debt | ₹9.0 Cr | ₹900.0K Cr | ₹900.0K Cr | ₹0.0 Cr | ₹9.0 Cr | +0.0% |
| Shareholders' Equity | ₹19.5 Cr | ₹-926.4K Cr | ₹-3256.3K Cr | ₹37803.6K Cr | ₹388 Cr | +111.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ATLASCYCLE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| KSR KSR | — | — | Pending | — | — |
| DELTAMAGNT DELTAMAGNT | — | — | Pending | -82.8% | — |
| PRITI PRITI | — | — | Pending | 6.6% | — |
| DAMODARIND DAMODAR INDUSTRIES LTD | +246.8% | 46 | Undervalued | 3.8% | — |
| BANARBEADS BANARBEADS | — | — | Pending | 5.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ATLASCYCLE in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ATLASCYCLE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ATLASCYCLE →
Compare
Head-to-head with peers
Compare ATLASCYCLE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ATLASCYCLENow →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.