CEREBRA INT TECH LTD
CEREBRAINT · General/Diversified · NSE
₹8
Current Market Price
Fair Value (DCF)
₹2
Margin of Safety
-68.6%
Updated just now
YieldIQ Score
15/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
19%
ROE
—
Debt/Equity
0.30
WACC
11.1%
Market Cap
₹94 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
-8.4×
EBIT covers interest
Current Ratio
1.32×
Short-term liquidity
Asset Turnover
0.14×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-46.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹7.75
Bear case
₹0
MoS -Infinity%
Base case
₹2.43
MoS -218.9%
Bull case
₹3.3
MoS -134.8%
Ratio Trends
CEREBRAINT · last 9 annual periods
ROE
-28.7%
ROCE
-24.4%
Operating Margin
—
Debt / Equity
0.24×
PE
34.9×
EV / EBITDA
13.2×
Historical Financials
CEREBRAINT · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹69.9 Cr | ₹231 Cr | ₹86.2 Cr | ₹52.0 Cr | ₹35.6 Cr | -15.5% |
| EBITDA | — | ₹47.1 Cr | ₹9.8 Cr | ₹-49.3 Cr | ₹-50.1 Cr | — |
| EBIT | ₹8.3 Cr | ₹46.7 Cr | ₹9.7 Cr | ₹-49.6 Cr | — | — |
| PAT | ₹1.2 Cr | ₹27.4 Cr | ₹2.5 Cr | ₹-48.3 Cr | ₹-47.3 Cr | — |
| EPS (diluted) | ₹0.00 | ₹-0.32 | ₹2.31 | ₹-4.32 | — | — |
| CFO | ₹-5.4 Cr | ₹-24.0 Cr | ₹-2.0 Cr | ₹2.4 Cr | ₹4.2 Cr | — |
| CapEx | — | ₹-0.3 Cr | ₹-0.4 Cr | ₹-0.0 Cr | — | — |
| FCF | — | ₹-17.6 Cr | ₹-2.4 Cr | ₹2.3 Cr | — | — |
| Total Assets | — | ₹425 Cr | ₹399 Cr | ₹352 Cr | ₹258 Cr | -11.7% |
| Total Debt | — | ₹32.5 Cr | ₹41.0 Cr | ₹39.1 Cr | ₹40.2 Cr | +5.5% |
| Shareholders' Equity | — | ₹258 Cr | ₹260 Cr | ₹212 Cr | ₹165 Cr | -10.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CEREBRAINT vs 2 closest peers by market-cap band
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CEREBRAINT in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CEREBRAINT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CEREBRAINT →
Compare
Head-to-head with peers
Compare CEREBRAINT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CEREBRAINTNow →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.