CONS. CONST. CONSORT LTD
CCCL · General/Diversified · NSE
₹15
Current Market Price
Fair Value (DCF)
₹21
Discount to FV
+41.0%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
48%
ROE
22.8%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹662.10 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
25.7%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
40.9×
EBIT covers interest
Current Ratio
0.99×
Short-term liquidity
Asset Turnover
0.82×
Revenue per ₹ of assets
Revenue CAGR (3Y)
28.5%
3-year revenue growth
Revenue CAGR (5Y)
7.7%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹14.82
Bear case
Margin of Safety —
Implied upside -107.3%
Base case
Margin of Safety +22.5%
Implied upside +29.1%
Bull case
Margin of Safety +29.0%
Implied upside +40.9%
Ratio Trends
CCCL · last 9 annual periods
ROE
22.8%
ROCE
25.7%
Operating Margin
—
Debt / Equity
0.00×
PE
—
EV / EBITDA
—
Historical Financials
CCCL · 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 | ₹131 Cr | ₹139 Cr | — | ₹182 Cr | ₹295 Cr | +22.6% |
| EBITDA | ₹-56.3 Cr | ₹-29.5 Cr | ₹668 Cr | ₹124 Cr | ₹71.6 Cr | — |
| EBIT | ₹-63.8 Cr | ₹-34.6 Cr | ₹666 Cr | — | — | — |
| PAT | ₹-141 Cr | ₹-113 Cr | ₹673 Cr | ₹87.6 Cr | ₹63.5 Cr | — |
| EPS (diluted) | ₹-3.53 | ₹-2.82 | ₹16.88 | — | — | — |
| CFO | ₹7.8 Cr | ₹-0.4 Cr | ₹50.5 Cr | ₹156 Cr | ₹-97.9 Cr | — |
| CapEx | ₹-0.2 Cr | ₹-0.1 Cr | ₹-0.1 Cr | ₹-0.4 Cr | ₹-4.8 Cr | — |
| FCF | ₹7.6 Cr | ₹-0.5 Cr | ₹50.5 Cr | ₹155 Cr | ₹-103 Cr | — |
| Total Assets | ₹1228 Cr | ₹1176 Cr | ₹542 Cr | ₹422 Cr | ₹495 Cr | -20.3% |
| Total Debt | ₹1456 Cr | ₹1516 Cr | ₹141 Cr | ₹0.3 Cr | ₹0.3 Cr | -88.0% |
| Shareholders' Equity | ₹-534 Cr | ₹-646 Cr | ₹27.6 Cr | ₹200 Cr | ₹279 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CCCL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
DENTA DENTA | — | — | Pending | 13.3% | — |
ABINFRA ABINFRA | — | — | Pending | 11.4% | — |
JITFINFRA JITFINFRA | — | — | Pending | 9.4% | — |
SUPREMEINF SUPREMEINF | — | — | Pending | 22.9% | — |
OMINFRAL OMINFRAL | — | — | Pending | 2.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CCCL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. CONS. CONST. CONSORT LTD (CCCL.NS) trades at 14.82 vs a model fair value of 20.89, a gap of 41.0%. Piotroski F-score: 5/9. Moat label: No...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CCCL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CCCL →
Compare
Head-to-head with peers
Compare CCCL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CCCLNow →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.