Cemindia Projects Limited
CEMPRO · General/Diversified · NSE
₹648
Current Market Price
Fair Value (DCF)
₹745
Margin of Safety
+15.0%
Updated 1d ago
YieldIQ Score
37/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
29%
ROE
20.3%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.11 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
32.2%
Return on capital employed
EV / EBITDA
13.0×
Enterprise multiple
Debt / EBITDA
1.1×
Leverage vs earnings
Interest Coverage
4.4×
EBIT covers interest
Current Ratio
1.14×
Short-term liquidity
Asset Turnover
1.48×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
34.2%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹648.2
Bear case
₹391.53
MoS -65.6%
Base case
₹745.43
MoS +13.0%
Bull case
₹929.87
MoS +30.3%
Ratio Trends
CEMPRO · last 6 annual periods
ROE
20.3%
ROCE
30.2%
Operating Margin
—
Debt / Equity
0.52×
PE
—
EV / EBITDA
—
Historical Financials
CEMPRO · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2208 Cr | ₹3809 Cr | ₹1631 Cr | ₹2258 Cr | ₹9097 Cr | +42.5% |
| EBITDA | — | ₹294 Cr | ₹405 Cr | ₹739 Cr | ₹845 Cr | +30.2% |
| EBIT | ₹174 Cr | ₹202 Cr | ₹123 Cr | ₹188 Cr | — | +1.9% |
| PAT | ₹52.5 Cr | ₹69.3 Cr | ₹37.7 Cr | ₹89.6 Cr | ₹373 Cr | +63.2% |
| EPS (diluted) | ₹3.06 | ₹4.01 | ₹2.20 | ₹5.21 | — | +14.2% |
| CFO | ₹92.5 Cr | ₹339 Cr | ₹471 Cr | ₹704 Cr | ₹203 Cr | +21.7% |
| CapEx | — | — | — | — | ₹-228 Cr | — |
| FCF | — | — | — | — | ₹-25.2 Cr | — |
| Total Assets | — | ₹3616 Cr | ₹5017 Cr | ₹5917 Cr | ₹6505 Cr | +15.8% |
| Total Debt | — | — | ₹556 Cr | ₹729 Cr | ₹961 Cr | +14.6% |
| Shareholders' Equity | — | — | ₹1238 Cr | ₹1494 Cr | ₹1838 Cr | +10.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CEMPRO vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| RITES RITES | — | — | Pending | 14.0% | — |
| AFCONS Afcons Infrastructure Limited | -75.3% | 15 | Data Limited | 9.3% | — |
| NCC NCC | — | — | Pending | 10.9% | — |
| ENGINERSIN ENGINERSIN | — | — | Pending | 21.7% | — |
| GRINFRA G R INFRAPROJECTS LIMITED | +45.3% | 61 | Data Limited | 11.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CEMPRO in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CEMPRO →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CEMPRO →
Compare
Head-to-head with peers
Compare CEMPRO side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CEMPRONow →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.