CHAMAN LAL SETIA EXP LTD
CLSEL · General/Diversified · NSE
₹265
Current Market Price
Fair Value (DCF)
₹304
Margin of Safety
+14.5%
Updated 6h ago
YieldIQ Score
62/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
34%
ROE
—
Debt/Equity
0.09
WACC
11.1%
Market Cap
₹1,319 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.4%
Return on capital employed
EV / EBITDA
7.9×
Enterprise multiple
Debt / EBITDA
0.9×
Leverage vs earnings
Interest Coverage
15.0×
EBIT covers interest
Current Ratio
4.70×
Short-term liquidity
Asset Turnover
1.51×
Revenue per ₹ of assets
Revenue CAGR (3Y)
16.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹265.26
Bear case
₹179.45
MoS -47.8%
Base case
₹303.65
MoS +12.6%
Bull case
₹387.64
MoS +31.6%
Ratio Trends
CLSEL · last 5 annual periods
ROE
14.0%
ROCE
17.5%
Operating Margin
—
Debt / Equity
0.17×
PE
7.3×
EV / EBITDA
5.3×
Historical Financials
CLSEL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹851 Cr | ₹932 Cr | ₹1387 Cr | ₹1356 Cr | ₹1458 Cr | +14.4% |
| EBITDA | — | ₹98.2 Cr | ₹169 Cr | ₹171 Cr | ₹150 Cr | +11.1% |
| EBIT | ₹116 Cr | ₹93.8 Cr | ₹164 Cr | ₹164 Cr | — | +9.1% |
| PAT | ₹82.0 Cr | ₹65.0 Cr | ₹118 Cr | ₹116 Cr | ₹103 Cr | +5.8% |
| EPS (diluted) | ₹15.86 | ₹12.57 | ₹22.76 | ₹22.36 | — | +9.0% |
| CFO | ₹-13.6 Cr | ₹-58.4 Cr | ₹37.3 Cr | ₹-17.6 Cr | ₹72.7 Cr | — |
| CapEx | — | — | — | — | ₹-17.4 Cr | — |
| FCF | — | — | — | — | ₹55.3 Cr | +0.0% |
| Total Assets | — | ₹621 Cr | ₹818 Cr | ₹994 Cr | ₹968 Cr | +11.7% |
| Total Debt | — | — | ₹71.0 Cr | ₹119 Cr | ₹123 Cr | +14.8% |
| Shareholders' Equity | — | — | ₹608 Cr | ₹714 Cr | ₹733 Cr | +4.8% |
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 HMA AGRO INDUSTRIES LTD | +28.8% | 48 | Below Fair Value | 10.7% | — |
| TASTYBITE TASTYBITE | — | — | Pending | 8.2% | — |
| DIAMONDYD DIAMONDYD | — | — | Pending | -5.0% | — |
| SUNDROP SUNDROP | — | — | Pending | -7.6% | — |
| ADFFOODS ADFFOODS | — | — | Pending | 14.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CLSEL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. The stock has a fair value of 303.65, current price of 265.26, and ROCE of 18.4%. Revenue CAGR is 16.9% over 3 years, with a debt-to-equi...
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.