CHAMAN LAL SETIA EXP LTD
CLSEL · General/Diversified · NSE
₹283
Current Market Price
Fair Value (DCF)
₹249
Discount to FV
-11.8%
Updated just now
YieldIQ Score
46/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
42%
ROE
13.7%
Debt/Equity
0.10
WACC
11.1%
Market Cap
₹1,406 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.2%
Return on capital employed
EV / EBITDA
7.7×
Enterprise multiple
Debt / EBITDA
0.6×
Leverage vs earnings
Interest Coverage
15.0×
EBIT covers interest
Current Ratio
4.70×
Short-term liquidity
Asset Turnover
1.49×
Revenue per ₹ of assets
Revenue CAGR (3Y)
2.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹282.75
Bear case
Discount -90.9%
Base case
Discount -13.4%
Bull case
Discount +11.5%
Ratio Trends
CLSEL · last 6 annual periods
ROE
13.7%
ROCE
18.2%
Operating Margin
—
Debt / Equity
0.10×
PE
7.3×
EV / EBITDA
5.8×
Historical Financials
CLSEL · 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 | ₹914 Cr | ₹1351 Cr | ₹1332 Cr | ₹1495 Cr | ₹1440 Cr | +12.0% |
| EBITDA | ₹98.2 Cr | ₹169 Cr | ₹171 Cr | ₹150 Cr | ₹167 Cr | +14.3% |
| EBIT | ₹93.8 Cr | ₹164 Cr | ₹164 Cr | — | — | +15.1% |
| PAT | ₹65.0 Cr | ₹118 Cr | ₹116 Cr | ₹103 Cr | ₹115 Cr | +15.3% |
| EPS (diluted) | ₹12.57 | ₹22.76 | ₹22.36 | — | — | +15.5% |
| CFO | ₹-58.4 Cr | ₹7.2 Cr | ₹-38.2 Cr | ₹72.7 Cr | ₹51.2 Cr | — |
| CapEx | ₹-11.0 Cr | ₹-9.1 Cr | ₹-13.7 Cr | ₹-17.4 Cr | ₹-10.0 Cr | — |
| FCF | ₹-69.3 Cr | ₹-1.9 Cr | ₹-51.9 Cr | ₹55.3 Cr | ₹41.1 Cr | — |
| Total Assets | ₹621 Cr | ₹818 Cr | ₹994 Cr | ₹968 Cr | ₹1040 Cr | +13.8% |
| Total Debt | ₹118 Cr | ₹121 Cr | ₹175 Cr | ₹123 Cr | ₹82.7 Cr | -8.4% |
| Shareholders' Equity | ₹410 Cr | ₹608 Cr | ₹714 Cr | ₹733 Cr | ₹838 Cr | +19.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CLSEL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 HMAAGRO HMAAGRO | — | — | Pending | 17.5% | — |
SKMEGGPROD SKMEGGPROD | — | — | Pending | 11.4% | — |
KRISHIVAL KRISHIVAL | — | — | Pending | 11.2% | — |
 TASTYBITE TASTYBITE | — | — | Pending | 8.2% | — |
SUNDROP SUNDROP | — | — | Pending | -7.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹6.31/sh
Last payout
2025-09-15
₹2.50
Peak payout
₹2.50
Trailing yield
0.88%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. CHAMAN LAL SETIA EXP LTD (CLSEL.NS) trades at 282.75 vs a model fair value of 249.32, a gap of -11.8%. Piotroski F-score: 7/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CLSEL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CLSEL →
Compare
Head-to-head with peers
Compare CLSEL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CLSELNow →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.