CP CAPITAL LIMITED
CPCAP · General/Diversified · NSE
₹93
Current Market Price
Fair Value (DCF)
₹206
Margin of Safety
+120.8%
Updated 17h ago
YieldIQ Score
72/100
Piotroski F-Score
5/9
Economic Moat
Wide
Confidence
40%
ROE
—
Debt/Equity
0.14
WACC
11.1%
Market Cap
₹170 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.1%
Return on capital employed
EV / EBITDA
3.7×
Enterprise multiple
Debt / EBITDA
0.7×
Leverage vs earnings
Interest Coverage
13.4×
EBIT covers interest
Current Ratio
2.41×
Short-term liquidity
Asset Turnover
0.10×
Revenue per ₹ of assets
Revenue CAGR (3Y)
3.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹93.37
Bear case
₹104.72
MoS +10.8%
Base case
₹206.16
MoS +54.7%
Bull case
₹254.15
MoS +63.3%
Ratio Trends
CPCAP · last 4 annual periods
ROE
7.0%
ROCE
10.0%
Operating Margin
—
Debt / Equity
0.08×
PE
—
EV / EBITDA
—
Historical Financials
CPCAP · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹55.0 Cr | ₹86.2 Cr | ₹54.3 Cr | ₹61.7 Cr | +3.9% |
| EBITDA | ₹35.0 Cr | ₹21.2 Cr | ₹59.8 Cr | ₹58.8 Cr | +18.9% |
| EBIT | — | — | — | — | — |
| PAT | ₹22.7 Cr | ₹12.0 Cr | ₹43.5 Cr | ₹38.1 Cr | +18.9% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹41.8 Cr | ₹2.6 Cr | ₹-25.7 Cr | ₹-18.9 Cr | — |
| CapEx | ₹-17.6 Cr | ₹-1.0 Cr | — | — | — |
| FCF | ₹24.2 Cr | ₹1.6 Cr | — | — | -59.6% |
| Total Assets | ₹520 Cr | ₹562 Cr | ₹581 Cr | ₹625 Cr | +6.3% |
| Total Debt | ₹25.6 Cr | ₹20.9 Cr | ₹52.9 Cr | ₹41.9 Cr | +17.8% |
| Shareholders' Equity | ₹472 Cr | ₹480 Cr | ₹499 Cr | ₹546 Cr | +5.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CPCAP vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| BAIDFIN BAIDFIN | — | — | Pending | 7.5% | — |
| MAHAPEXLTD MAHA RASHTRA APEX COPR. L | +400.0% | 42 | Data Limited | 4.2% | — |
| STARTECK STARTECK | — | — | Pending | 4.4% | — |
| UYFINCORP UYFINCORP | — | — | Pending | 3.6% | — |
| MUTHOOTCAP MUTHOOTCAP | — | — | Pending | 7.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CPCAP in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. CP CAPITAL LIMITED (CPCAP.NS) trades at 93.37 vs a model fair value of 206.16, a gap of 120.8%. Piotroski F-score: 5/9. Moat label: Wide....
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CPCAP →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CPCAP →
Compare
Head-to-head with peers
Compare CPCAP side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CPCAPNow →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.