Data Quality Notice
Data quality observations on this stock — see hidden fields below.
Reported as ticker: BLACKBUCK· We're continuously improving data quality. Contact support if this persists.
BLACKBUCK LIMITED
BLACKBUCK · General/Diversified · NSE
₹599
Current Market Price
Fair Value (DCF)
₹154
Margin of Safety
-74.3%
Updated 15h ago
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
52%
ROE
-69.9%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.11 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
50.8×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
-68.5×
EBIT covers interest
Current Ratio
5.45×
Short-term liquidity
Asset Turnover
0.37×
Revenue per ₹ of assets
Revenue CAGR (3Y)
49.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹599.1
Bear case
₹87.68
MoS -583.3%
Base case
₹154.02
MoS -289.0%
Bull case
₹172.67
MoS -247.0%
Ratio Trends
BLACKBUCK · last 4 annual periods
ROE
-0.7%
ROCE
-19.2%
Operating Margin
—
Debt / Equity
0.03×
PE
—
EV / EBITDA
—
Historical Financials
BLACKBUCK · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹119 Cr | ₹176 Cr | ₹296 Cr | ₹421 Cr | +52.3% |
| EBITDA | ₹-198 Cr | ₹-213 Cr | ₹-139 Cr | ₹-245 Cr | — |
| EBIT | — | — | — | — | — |
| PAT | ₹-285 Cr | ₹-290 Cr | ₹-194 Cr | ₹-8.7 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-78.2 Cr | ₹-119 Cr | ₹44.6 Cr | ₹58.3 Cr | — |
| CapEx | ₹-22.4 Cr | ₹-25.6 Cr | ₹-24.3 Cr | ₹-43.6 Cr | — |
| FCF | ₹-101 Cr | ₹-145 Cr | ₹20.2 Cr | ₹14.7 Cr | — |
| Total Assets | ₹900 Cr | ₹654 Cr | ₹654 Cr | ₹1433 Cr | +16.8% |
| Total Debt | ₹201 Cr | ₹178 Cr | ₹184 Cr | ₹37.8 Cr | -42.7% |
| Shareholders' Equity | ₹585 Cr | ₹353 Cr | ₹311 Cr | ₹1238 Cr | +28.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BLACKBUCK vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| INTELLECT INTELLECT | — | — | Pending | 11.8% | — |
| BBOX BBOX | — | — | Pending | 27.0% | — |
| AMAGI AMAGI | — | — | Pending | -13.5% | — |
| 63MOONS 63MOONS | — | — | Pending | -1.0% | — |
| KFINTECH KFINTECH | — | — | Pending | 23.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BLACKBUCK in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BLACKBUCK →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BLACKBUCK →
Compare
Head-to-head with peers
Compare BLACKBUCK side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BLACKBUCKNow →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.