CEIGALL INDIA LIMITED
CEIGALL · General/Diversified · NSE
₹323
Current Market Price
Fair Value (DCF)
₹254
Margin of Safety
-21.2%
Updated 2d ago
YieldIQ Score
41/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
17%
ROE
—
Debt/Equity
0.69
WACC
11.1%
Market Cap
₹5,618 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.9%
Return on capital employed
EV / EBITDA
14.0×
Enterprise multiple
Debt / EBITDA
2.9×
Leverage vs earnings
Interest Coverage
4.1×
EBIT covers interest
Current Ratio
1.77×
Short-term liquidity
Asset Turnover
0.73×
Revenue per ₹ of assets
Revenue CAGR (3Y)
40.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹322.5
Bear case
₹143.56
MoS -124.6%
Base case
₹254.08
MoS -26.9%
Bull case
₹332.13
MoS +2.9%
Ratio Trends
CEIGALL · last 4 annual periods
ROE
15.9%
ROCE
17.4%
Operating Margin
—
Debt / Equity
0.76×
PE
—
EV / EBITDA
—
Historical Financials
CEIGALL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1117 Cr | ₹2015 Cr | ₹2843 Cr | ₹3103 Cr | +40.6% |
| EBITDA | ₹197 Cr | ₹311 Cr | ₹541 Cr | ₹565 Cr | +42.2% |
| EBIT | — | — | — | — | — |
| PAT | ₹126 Cr | ₹167 Cr | ₹306 Cr | ₹294 Cr | +32.7% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-135 Cr | ₹-72.7 Cr | ₹-190 Cr | ₹-520 Cr | — |
| CapEx | ₹-84.7 Cr | ₹-171 Cr | ₹-166 Cr | ₹-168 Cr | — |
| FCF | ₹-219 Cr | ₹-243 Cr | ₹-356 Cr | ₹-687 Cr | — |
| Total Assets | ₹959 Cr | ₹1828 Cr | ₹2592 Cr | ₹4248 Cr | +64.2% |
| Total Debt | ₹316 Cr | ₹703 Cr | ₹1066 Cr | ₹1397 Cr | +64.1% |
| Shareholders' Equity | ₹431 Cr | ₹593 Cr | ₹906 Cr | ₹1844 Cr | +62.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CEIGALL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| PNCINFRA PNCINFRA | — | — | Pending | 13.6% | — |
| AHLUCONT AHLUCONT | — | — | Pending | 11.2% | — |
| HCC HCC | — | — | Pending | 12.4% | — |
| PRAJIND PRAJIND | — | — | Pending | 15.8% | — |
| WELENT WELENT | — | — | Pending | 11.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CEIGALL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CEIGALL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CEIGALL →
Compare
Head-to-head with peers
Compare CEIGALL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CEIGALLNow →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.