CRIZAC LIMITED
CRIZAC · General/Diversified · NSE
₹213
Current Market Price
Fair Value (DCF)
₹315
Margin of Safety
+47.4%
Updated 2d ago
YieldIQ Score
91/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
55%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹3,735 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
39.5%
Return on capital employed
EV / EBITDA
16.3×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
20245.0×
EBIT covers interest
Current Ratio
1.63×
Short-term liquidity
Asset Turnover
0.97×
Revenue per ₹ of assets
Revenue CAGR (3Y)
47.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹213.43
Bear case
₹171.45
MoS -24.5%
Base case
₹314.5
MoS +32.1%
Bull case
₹356.6
MoS +40.1%
Ratio Trends
CRIZAC · last 4 annual periods
ROE
30.3%
ROCE
49.1%
Operating Margin
—
Debt / Equity
0.00×
PE
—
EV / EBITDA
—
Historical Financials
CRIZAC · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹264 Cr | ₹473 Cr | ₹635 Cr | ₹849 Cr | +47.7% |
| EBITDA | ₹91.7 Cr | ₹152 Cr | ₹201 Cr | ₹248 Cr | +39.3% |
| EBIT | — | — | — | — | — |
| PAT | ₹67.8 Cr | ₹112 Cr | ₹119 Cr | ₹153 Cr | +31.2% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹72.6 Cr | ₹70.3 Cr | ₹57.3 Cr | ₹187 Cr | +37.1% |
| CapEx | ₹-1.3 Cr | ₹-1.5 Cr | ₹-119 Cr | ₹-1.1 Cr | — |
| FCF | ₹71.3 Cr | ₹68.8 Cr | ₹-62.0 Cr | ₹186 Cr | +37.7% |
| Total Assets | ₹172 Cr | ₹305 Cr | ₹593 Cr | ₹880 Cr | +72.3% |
| Total Debt | ₹0.1 Cr | ₹0.1 Cr | ₹0.1 Cr | ₹0.1 Cr | +0.0% |
| Shareholders' Equity | ₹107 Cr | ₹222 Cr | ₹341 Cr | ₹505 Cr | +67.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CRIZAC vs 2 closest peers by market-cap band
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CRIZAC in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. CRIZAC LIMITED (CRIZAC.NS) trades at 213.43 vs a model fair value of 314.50, a gap of 47.4%. Piotroski F-score: 6/9. Moat label: Wide. Re...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CRIZAC →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CRIZAC →
Compare
Head-to-head with peers
Compare CRIZAC side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CRIZACNow →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.