CRIZAC LIMITED
CRIZAC · General/Diversified · NSE
₹211
Current Market Price
Fair Value (DCF)
₹279
Discount to FV
+32.6%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
54%
ROE
37.5%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹3,688 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
53.7%
Return on capital employed
EV / EBITDA
15.6×
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
1.18×
Revenue per ₹ of assets
Revenue CAGR (3Y)
30.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹210.76
Bear case
Discount -37.6%
Base case
Discount +24.6%
Bull case
Discount +37.2%
Ratio Trends
CRIZAC · last 5 annual periods
ROE
37.5%
ROCE
53.7%
Operating Margin
—
Debt / Equity
0.00×
PE
—
EV / EBITDA
—
Historical Financials
CRIZAC · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹264 Cr | ₹473 Cr | ₹635 Cr | ₹849 Cr | ₹1042 Cr | +41.0% |
| EBITDA | ₹91.7 Cr | ₹152 Cr | ₹201 Cr | ₹251 Cr | ₹315 Cr | +36.1% |
| EBIT | ₹90.7 Cr | ₹150 Cr | ₹188 Cr | ₹202 Cr | — | +22.2% |
| PAT | ₹67.8 Cr | ₹112 Cr | ₹119 Cr | ₹155 Cr | ₹219 Cr | +34.1% |
| EPS (diluted) | ₹3.87 | ₹6.41 | ₹6.79 | ₹8.74 | — | +22.6% |
| CFO | ₹72.6 Cr | ₹70.3 Cr | ₹57.3 Cr | ₹184 Cr | ₹144 Cr | +18.7% |
| CapEx | ₹-1.3 Cr | ₹-1.5 Cr | ₹-119 Cr | ₹-1.1 Cr | ₹-16.9 Cr | — |
| FCF | ₹71.3 Cr | ₹68.8 Cr | ₹-62.0 Cr | ₹183 Cr | ₹127 Cr | +15.6% |
| Total Assets | ₹172 Cr | ₹305 Cr | ₹593 Cr | ₹880 Cr | ₹876 Cr | +50.2% |
| Total Debt | ₹0.1 Cr | ₹0.1 Cr | ₹0.1 Cr | ₹0.1 Cr | ₹1.8 Cr | +116.9% |
| Shareholders' Equity | ₹107 Cr | ₹222 Cr | ₹341 Cr | ₹505 Cr | ₹585 Cr | +52.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CRIZAC vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
NIITMTS NIIT LEARNING SYSTEMS LTD | +118.7% | 40 | Below Fair Value | 18.0% | — |
VERANDA VERANDA | — | — | Pending | -96.2% | — |
JARO JARO INS OF TEC MG N RE L | -4.3% | 65 | Near Fair Value | 19.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹8.00/sh
Last payout
2026-02-04
₹8.00
Peak payout
₹8.00
Trailing yield
3.80%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. CRIZAC LIMITED (CRIZAC.NS) trades at 210.76 vs a model fair value of 279.48, a gap of 32.6%. Piotroski F-score: 7/9. 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.