CORDS CABLE INDUS LTD.
CORDSCABLE · General/Diversified · NSE
₹176
Current Market Price
Fair Value (DCF)
₹277
Margin of Safety
+57.8%
Updated 3h ago
YieldIQ Score
75/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
35%
ROE
—
Debt/Equity
0.58
WACC
11.1%
Market Cap
₹227 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.6%
Return on capital employed
EV / EBITDA
5.7×
Enterprise multiple
Debt / EBITDA
2.1×
Leverage vs earnings
Interest Coverage
1.9×
EBIT covers interest
Current Ratio
1.53×
Short-term liquidity
Asset Turnover
1.89×
Revenue per ₹ of assets
Revenue CAGR (3Y)
22.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹175.66
Bear case
₹150.14
MoS -17.0%
Base case
₹277.24
MoS +36.6%
Bull case
₹379.35
MoS +53.7%
Ratio Trends
CORDSCABLE · last 5 annual periods
ROE
8.0%
ROCE
17.0%
Operating Margin
—
Debt / Equity
0.64×
PE
11.2×
EV / EBITDA
4.4×
Historical Financials
CORDSCABLE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹323 Cr | ₹438 Cr | ₹526 Cr | ₹628 Cr | ₹795 Cr | +25.2% |
| EBITDA | — | ₹35.3 Cr | ₹37.7 Cr | ₹43.8 Cr | ₹50.6 Cr | +9.5% |
| EBIT | ₹29.0 Cr | ₹32.1 Cr | ₹33.2 Cr | ₹38.4 Cr | — | +7.2% |
| PAT | ₹4.4 Cr | ₹6.4 Cr | ₹7.2 Cr | ₹10.1 Cr | ₹14.7 Cr | +35.5% |
| EPS (diluted) | ₹3.42 | ₹4.91 | ₹5.52 | ₹7.76 | — | +22.7% |
| CFO | ₹18.1 Cr | ₹29.9 Cr | ₹35.0 Cr | ₹29.8 Cr | ₹14.2 Cr | -5.9% |
| CapEx | — | — | — | — | ₹-20.3 Cr | — |
| FCF | — | — | — | — | ₹-6.1 Cr | — |
| Total Assets | — | ₹324 Cr | ₹337 Cr | ₹362 Cr | ₹421 Cr | +6.8% |
| Total Debt | — | — | ₹55.8 Cr | ₹60.8 Cr | ₹116 Cr | +20.1% |
| Shareholders' Equity | — | — | ₹159 Cr | ₹169 Cr | ₹182 Cr | +3.5% |
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 |
|---|---|---|---|---|---|
| NIPPOBATRY INDO-NATIONAL LIMITED | +183.7% | 37 | Data Limited | 26.3% | — |
| VETO VETO SWITCHGEAR CABLE LTD | +32.2% | 59 | Undervalued | 8.3% | — |
| GEEKAYWIRE GEEKAYWIRE | — | — | Pending | 25.0% | — |
| PLAZACABLE PLAZACABLE | — | — | Pending | 2.4% | — |
| AARTECH AARTECH | — | — | Pending | 8.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CORDSCABLE in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. CORDS CABLE INDUS LTD. (CORDSCABLE.NS) trades at 175.66 vs a model fair value of 277.24, a gap of 57.8%. Piotroski F-score: 5/9. 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.