Aditya Infotech Limited
CPPLUS · General/Diversified · NSE
₹2,070
Current Market Price
Fair Value (DCF)
₹442
Margin of Safety
-78.7%
Updated just now
YieldIQ Score
43/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
56%
ROE
34.5%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.24 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
43.9%
Return on capital employed
EV / EBITDA
61.8×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
11.7×
EBIT covers interest
Current Ratio
1.13×
Short-term liquidity
Asset Turnover
1.15×
Revenue per ₹ of assets
Revenue CAGR (3Y)
19.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,070
Bear case
₹273.77
MoS -656.1%
Base case
₹441.8
MoS -368.5%
Bull case
₹546.99
MoS -278.4%
Ratio Trends
CPPLUS · last 4 annual periods
ROE
34.5%
ROCE
34.3%
Operating Margin
—
Debt / Equity
0.45×
PE
—
EV / EBITDA
—
Historical Financials
CPPLUS · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1646 Cr | ₹2284 Cr | ₹2782 Cr | ₹3111 Cr | +23.6% |
| EBITDA | ₹156 Cr | ₹173 Cr | ₹210 Cr | ₹506 Cr | +48.0% |
| EBIT | — | — | — | — | — |
| PAT | ₹96.9 Cr | ₹108 Cr | ₹115 Cr | ₹351 Cr | +53.6% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹43.5 Cr | ₹55.8 Cr | ₹-180 Cr | ₹27.2 Cr | -14.5% |
| CapEx | ₹-6.7 Cr | ₹-7.1 Cr | ₹-18.9 Cr | ₹-26.5 Cr | — |
| FCF | ₹36.8 Cr | ₹48.6 Cr | ₹-199 Cr | ₹0.7 Cr | -73.1% |
| Total Assets | ₹1214 Cr | ₹1709 Cr | ₹1644 Cr | ₹3175 Cr | +37.8% |
| Total Debt | ₹197 Cr | ₹427 Cr | ₹436 Cr | ₹457 Cr | +32.3% |
| Shareholders' Equity | ₹287 Cr | ₹312 Cr | ₹424 Cr | ₹1018 Cr | +52.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CPPLUS vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| BLUESTARCO Blue Star Limited | -54.9% | 25 | Overvalued | 19.3% | — |
| ASTRAL ASTRAL | — | — | Pending | 14.2% | — |
| SUPREMEIND Supreme Industries Limited | -50.8% | 43 | Overvalued | 17.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CPPLUS in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Aditya Infotech Limited (CPPLUS.NS) trades at 2070.00 vs a model fair value of 441.80, a gap of -78.7%. Piotroski F-score: 6/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CPPLUS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CPPLUS →
Compare
Head-to-head with peers
Compare CPPLUS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CPPLUSNow →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.