AVRO INDIA LIMITED
AVROIND · General/Diversified · NSE
₹125
Current Market Price
Fair Value (DCF)
₹32
Margin of Safety
-74.3%
Updated 1d ago
YieldIQ Score
15/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
32%
ROE
—
Debt/Equity
0.27
WACC
11.1%
Market Cap
₹168 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
15.9×
Enterprise multiple
Debt / EBITDA
1.7×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.67×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹125.15
Bear case
₹23.37
MoS -435.5%
Base case
₹32.19
MoS -288.8%
Bull case
₹43.47
MoS -187.9%
Ratio Trends
AVROIND · last 4 annual periods
ROE
3.6%
ROCE
9.1%
Operating Margin
—
Debt / Equity
0.23×
PE
39.7×
EV / EBITDA
20.5×
Historical Financials
AVROIND · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹64.7 Cr | ₹80.0 Cr | ₹93.4 Cr | ₹78.3 Cr | +6.6% |
| EBITDA | ₹5.6 Cr | ₹8.6 Cr | ₹9.8 Cr | ₹9.5 Cr | +19.2% |
| EBIT | — | ₹6.8 Cr | ₹7.0 Cr | — | +1.1% |
| PAT | ₹3.0 Cr | ₹4.2 Cr | ₹4.0 Cr | ₹3.0 Cr | +0.7% |
| EPS (diluted) | — | ₹4.12 | ₹4.00 | — | -1.0% |
| CFO | ₹-0.6 Cr | ₹2.9 Cr | ₹6.1 Cr | ₹-2.3 Cr | — |
| CapEx | ₹-3.2 Cr | — | — | ₹-11.2 Cr | — |
| FCF | ₹-3.8 Cr | — | — | ₹-13.5 Cr | — |
| Total Assets | ₹37.3 Cr | ₹41.0 Cr | ₹54.5 Cr | ₹117 Cr | +46.5% |
| Total Debt | ₹7.7 Cr | ₹8.7 Cr | ₹11.2 Cr | ₹19.9 Cr | +37.3% |
| Shareholders' Equity | ₹20.7 Cr | ₹24.8 Cr | ₹28.9 Cr | ₹85.0 Cr | +60.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AVROIND vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| PILITA PILITA | — | — | Pending | 6.6% | — |
| SONAMLTD SONAMLTD | — | — | Pending | 10.1% | — |
| AIROLAM AIROLAM | — | — | Pending | 3.7% | — |
| PRITI PRITI INTERNATIONAL LTD | -45.6% | 12 | Above Fair Value | 6.6% | — |
| RUSHIL RUSHIL DECOR LIMITED | -35.3% | 43 | Above Fair Value | 7.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for AVROIND in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AVROIND →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AVROIND →
Compare
Head-to-head with peers
Compare AVROIND side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AVROINDNow →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.