AURUM PROPTECH LIMITED
AURUM · General/Diversified · NSE
₹183
Current Market Price
Fair Value (DCF)
₹235
Discount to FV
+28.8%
Updated just now
YieldIQ Score
65/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
41%
ROE
-2.1%
Debt/Equity
0.44
WACC
11.1%
Market Cap
₹1,391 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.8%
Return on capital employed
EV / EBITDA
13.5×
Enterprise multiple
Debt / EBITDA
2.5×
Leverage vs earnings
Interest Coverage
-0.5×
EBIT covers interest
Current Ratio
0.75×
Short-term liquidity
Asset Turnover
0.58×
Revenue per ₹ of assets
Revenue CAGR (3Y)
44.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹182.5
Bear case
Discount -436.8%
Base case
Discount +22.4%
Bull case
Discount +35.3%
Ratio Trends
AURUM · last 10 annual periods
ROE
-2.1%
ROCE
15.8%
Operating Margin
—
Debt / Equity
0.44×
PE
—
EV / EBITDA
—
Historical Financials
AURUM · 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 | ₹15.8 Cr | ₹127 Cr | ₹214 Cr | ₹253 Cr | ₹381 Cr | +121.6% |
| EBITDA | ₹-13.8 Cr | ₹-4.1 Cr | ₹20.7 Cr | ₹60.1 Cr | ₹116 Cr | — |
| EBIT | ₹-15.9 Cr | ₹-41.4 Cr | ₹-51.8 Cr | — | — | — |
| PAT | ₹-13.3 Cr | ₹-28.9 Cr | ₹-55.8 Cr | ₹-32.6 Cr | ₹-10.4 Cr | — |
| EPS (diluted) | ₹-3.90 | ₹-7.51 | ₹-14.16 | — | — | — |
| CFO | ₹-24.3 Cr | ₹-50.1 Cr | ₹20.2 Cr | ₹22.7 Cr | ₹54.5 Cr | — |
| CapEx | — | ₹-19.6 Cr | ₹-104 Cr | ₹-16.8 Cr | ₹-15.8 Cr | — |
| FCF | — | ₹-69.7 Cr | ₹-84.3 Cr | ₹5.9 Cr | ₹38.7 Cr | — |
| Total Assets | ₹221 Cr | ₹392 Cr | ₹644 Cr | ₹675 Cr | ₹948 Cr | +44.0% |
| Total Debt | — | ₹98.6 Cr | ₹323 Cr | ₹273 Cr | ₹225 Cr | +22.9% |
| Shareholders' Equity | — | ₹223 Cr | ₹180 Cr | ₹274 Cr | ₹506 Cr | +22.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AURUM vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
TEXINFRA TEXINFRA | — | — | Pending | -0.5% | — |
SCILAL SCILAL | — | — | Pending | -6.3% | — |
EFCIL EFC (I) LIMITED | +48.0% | 50 | Data Limited | 20.8% | — |
INDIQUBE INDIQUBE | — | — | Pending | -20.7% | — |
SMARTWORKS SMARTWORKS | — | — | Pending | -58.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
—
Last payout
2020-12-23
₹708.73
Peak payout
₹708.73
Trailing yield
—
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. AURUM PROPTECH LIMITED (AURUM.NS) trades at 182.50 vs a model fair value of 235.05, a gap of 28.8%. Piotroski F-score: 7/9. Moat label: N...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AURUM →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AURUM →
Compare
Head-to-head with peers
Compare AURUM side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AURUMNow →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.