CORDS CABLE INDUS LTD.
CORDSCABLE · General/Diversified · NSE
₹222
Current Market Price
Fair Value (DCF)
₹314
Discount to FV
+41.7%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
37%
ROE
10.2%
Debt/Equity
0.51
WACC
11.1%
Market Cap
₹286.88 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.7%
Return on capital employed
EV / EBITDA
4.3×
Enterprise multiple
Debt / EBITDA
1.9×
Leverage vs earnings
Interest Coverage
1.9×
EBIT covers interest
Current Ratio
1.53×
Short-term liquidity
Asset Turnover
2.27×
Revenue per ₹ of assets
Revenue CAGR (3Y)
21.9%
3-year revenue growth
Revenue CAGR (5Y)
24.1%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹221.91
Bear case
Margin of Safety -37.0%
Implied upside -27.0%
Base case
Margin of Safety +22.7%
Implied upside +29.4%
Bull case
Margin of Safety +32.4%
Implied upside +47.8%
Ratio Trends
CORDSCABLE · last 10 annual periods
ROE
10.2%
ROCE
20.7%
Operating Margin
—
Debt / Equity
0.51×
PE
8.1×
EV / EBITDA
4.3×
Historical Financials
CORDSCABLE · 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 | ₹437 Cr | ₹526 Cr | ₹628 Cr | ₹795 Cr | ₹954 Cr | +21.5% |
| EBITDA | ₹35.3 Cr | ₹37.7 Cr | ₹43.8 Cr | ₹53.4 Cr | ₹63.3 Cr | +15.8% |
| EBIT | ₹32.1 Cr | ₹33.2 Cr | ₹38.4 Cr | — | — | +4.6% |
| PAT | ₹6.4 Cr | ₹7.2 Cr | ₹10.1 Cr | ₹14.7 Cr | ₹20.6 Cr | +34.2% |
| EPS (diluted) | ₹4.91 | ₹5.52 | ₹7.76 | — | — | +12.1% |
| CFO | ₹29.9 Cr | ₹35.0 Cr | ₹29.8 Cr | ₹14.2 Cr | ₹43.4 Cr | +9.7% |
| CapEx | ₹-9.9 Cr | ₹-5.9 Cr | ₹-5.5 Cr | ₹-20.3 Cr | ₹-10.5 Cr | — |
| FCF | ₹20.0 Cr | ₹29.1 Cr | ₹24.3 Cr | ₹-6.1 Cr | ₹32.9 Cr | +13.2% |
| Total Assets | ₹324 Cr | ₹337 Cr | ₹362 Cr | ₹421 Cr | ₹490 Cr | +10.9% |
| Total Debt | ₹92.9 Cr | ₹83.4 Cr | ₹84.7 Cr | ₹116 Cr | ₹103 Cr | +2.7% |
| Shareholders' Equity | ₹152 Cr | ₹159 Cr | ₹169 Cr | ₹182 Cr | ₹202 Cr | +7.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CORDSCABLE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
VETO VETO | — | — | Pending | 8.3% | — |
NIPPOBATRY NIPPOBATRY | — | — | Pending | -8.7% | — |
RMC RMC | — | — | Pending | 29.4% | — |
 GEEKAYWIRE GEEKAYWIRE | — | — | Pending | 17.5% | 6.6× |
PLAZACABLE PLAZACABLE | — | — | Pending | 2.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹2.00/sh
Last payout
2025-09-22
₹1.00
Peak payout
₹1.00
Trailing yield
0.45%
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. CORDS CABLE INDUS LTD. (CORDSCABLE.NS) trades at 221.91 vs a model fair value of 314.46, a gap of 41.7%. Piotroski F-score: 6/9. Moat lab...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CORDSCABLE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CORDSCABLE →
Compare
Head-to-head with peers
Compare CORDSCABLE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CORDSCABLENow →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.