AURIONPRO SOLN LTD
AURIONPRO · General/Diversified · NSE
₹861
Current Market Price
Fair Value (DCF)
₹962
Margin of Safety
+11.7%
Updated 1d ago
YieldIQ Score
65/100
Piotroski F-Score
5/9
Economic Moat
Wide
Confidence
62%
ROE
—
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹4,753 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.5%
Return on capital employed
EV / EBITDA
17.1×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
69.2×
EBIT covers interest
Current Ratio
2.95×
Short-term liquidity
Asset Turnover
0.60×
Revenue per ₹ of assets
Revenue CAGR (3Y)
32.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹860.8
Bear case
₹530.51
MoS -62.3%
Base case
₹961.51
MoS +10.5%
Bull case
₹1,070.97
MoS +19.6%
Ratio Trends
AURIONPRO · last 7 annual periods
ROE
12.3%
ROCE
16.8%
Operating Margin
—
Debt / Equity
0.02×
PE
63.9×
EV / EBITDA
11.7×
Historical Financials
AURIONPRO · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹374 Cr | ₹505 Cr | ₹191 Cr | ₹174 Cr | ₹1173 Cr | +33.1% |
| EBITDA | — | ₹115 Cr | ₹146 Cr | ₹199 Cr | ₹259 Cr | +22.5% |
| EBIT | ₹-123 Cr | ₹103 Cr | ₹39.1 Cr | ₹18.7 Cr | — | — |
| PAT | ₹-211 Cr | ₹75.6 Cr | ₹26.6 Cr | ₹11.9 Cr | ₹186 Cr | — |
| EPS (diluted) | ₹-52.75 | ₹31.00 | ₹11.00 | ₹4.78 | — | — |
| CFO | ₹49.2 Cr | ₹62.0 Cr | ₹40.9 Cr | ₹-13.5 Cr | ₹157 Cr | +33.7% |
| CapEx | — | — | — | — | ₹-95.2 Cr | — |
| FCF | — | — | — | — | ₹61.9 Cr | +0.0% |
| Total Assets | — | ₹647 Cr | ₹849 Cr | ₹934 Cr | ₹1950 Cr | +31.8% |
| Total Debt | — | — | ₹42.6 Cr | ₹58.9 Cr | ₹30.5 Cr | -8.0% |
| Shareholders' Equity | — | — | ₹498 Cr | ₹607 Cr | ₹1508 Cr | +31.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AURIONPRO vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MAPMYINDIA C.E. INFO SYSTEMS LIMITED | -39.5% | 62 | Above Fair Value | 18.6% | — |
| CCAVENUE AVENUESAI LIMITED | +3.4% | 54 | Near Fair Value | 5.9% | — |
| E2E E2E | — | — | Pending | 3.0% | — |
| NEWGEN NEWGEN SOFTWARE TECH LTD | +22.1% | 71 | Below Fair Value | 20.8% | — |
| FRACTAL Fractal Analytics Limited | -65.1% | 46 | Above Fair Value | 12.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for AURIONPRO in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. AURIONPRO SOLN LTD (AURIONPRO.NS) trades at 860.80 vs a model fair value of 961.51, a gap of 11.7%. Piotroski F-score: 5/9. Moat label: W...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AURIONPRO →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AURIONPRO →
Compare
Head-to-head with peers
Compare AURIONPRO side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AURIONPRONow →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.