CRISIL Limited
CRISIL · General/Diversified · NSE
₹4,139
Current Market Price
Fair Value (DCF)
₹2,521
Margin of Safety
-39.1%
Updated just now
YieldIQ Score
53/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
42%
ROE
25.3%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.30 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
31.0%
Return on capital employed
EV / EBITDA
26.4×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
47.9×
EBIT covers interest
Current Ratio
1.88×
Short-term liquidity
Asset Turnover
0.79×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹4,139
Bear case
₹1,327.01
MoS -211.9%
Base case
₹2,520.99
MoS -64.2%
Bull case
₹2,990.17
MoS -38.4%
Ratio Trends
CRISIL · last 8 annual periods
ROE
25.3%
ROCE
35.8%
Operating Margin
—
Debt / Equity
0.10×
PE
41.3×
EV / EBITDA
26.5×
Historical Financials
CRISIL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2301 Cr | ₹2769 Cr | ₹3140 Cr | ₹3260 Cr | ₹3649 Cr | +12.2% |
| EBITDA | — | ₹852 Cr | ₹975 Cr | ₹1000 Cr | ₹1192 Cr | +8.7% |
| EBIT | ₹627 Cr | ₹129 Cr | ₹280 Cr | ₹296 Cr | — | -17.1% |
| PAT | ₹466 Cr | ₹564 Cr | ₹658 Cr | ₹684 Cr | ₹766 Cr | +13.2% |
| EPS (diluted) | ₹63.96 | ₹15.02 | ₹28.73 | ₹30.72 | — | -16.8% |
| CFO | ₹403 Cr | ₹456 Cr | ₹780 Cr | ₹765 Cr | ₹756 Cr | +17.0% |
| CapEx | — | — | — | — | ₹-73.4 Cr | — |
| FCF | — | — | — | — | ₹682 Cr | +0.0% |
| Total Assets | — | ₹1612 Cr | ₹3315 Cr | ₹3942 Cr | ₹4632 Cr | +30.2% |
| Total Debt | — | ₹0.0 Cr | ₹0.0 Cr | ₹48.4 Cr | ₹297 Cr | — |
| Shareholders' Equity | — | ₹1070 Cr | ₹2189 Cr | ₹2565 Cr | ₹3033 Cr | +29.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CRISIL vs 2 closest peers by market-cap band
Click a ticker to view its fair-value analysis.
Dividend History
40 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹265.00/sh
Last payout
2026-04-02
₹28.00
Peak payout
₹28.00
Trailing yield
1.47%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. CRISIL Limited (CRISIL.NS) trades at 4139.00 vs a model fair value of 2520.99, a gap of -39.1%. Piotroski F-score: 7/9. 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 CRISIL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CRISIL →
Compare
Head-to-head with peers
Compare CRISIL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CRISILNow →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.