CUBEX TUBINGS LTD
CUBEXTUB · General/Diversified · NSE
₹82
Current Market Price
Fair Value (DCF)
₹54
Discount to FV
-34.2%
Updated just now
YieldIQ Score
44/100
Piotroski F-Score
9/9
Economic Moat
None
Confidence
29%
ROE
8.8%
Debt/Equity
0.44
WACC
11.1%
Market Cap
₹117.39 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.8%
Return on capital employed
EV / EBITDA
24.4×
Enterprise multiple
Debt / EBITDA
6.6×
Leverage vs earnings
Interest Coverage
4.3×
EBIT covers interest
Current Ratio
1.77×
Short-term liquidity
Asset Turnover
2.06×
Revenue per ₹ of assets
Revenue CAGR (3Y)
14.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹81.98
Bear case
Discount -165.6%
Base case
Discount -51.9%
Bull case
Discount +2.2%
Ratio Trends
CUBEXTUB · last 9 annual periods
ROE
8.8%
ROCE
10.8%
Operating Margin
—
Debt / Equity
0.44×
PE
14.7×
EV / EBITDA
7.9×
Historical Financials
CUBEXTUB · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹70.3 Cr | ₹134 Cr | ₹191 Cr | ₹221 Cr | ₹267 Cr | +39.6% |
| EBITDA | — | ₹4.6 Cr | ₹6.4 Cr | ₹8.6 Cr | ₹11.8 Cr | +26.7% |
| EBIT | ₹2.6 Cr | ₹3.2 Cr | ₹5.0 Cr | ₹7.0 Cr | — | +28.7% |
| PAT | ₹1.3 Cr | ₹2.4 Cr | ₹2.6 Cr | ₹4.0 Cr | ₹6.7 Cr | +49.6% |
| EPS (diluted) | ₹0.93 | ₹1.69 | ₹1.85 | ₹2.78 | — | +31.5% |
| CFO | ₹-0.1 Cr | ₹1.2 Cr | ₹0.1 Cr | ₹3.4 Cr | ₹-0.8 Cr | — |
| CapEx | — | ₹-1.9 Cr | ₹-0.8 Cr | ₹-1.1 Cr | ₹-0.5 Cr | — |
| FCF | — | ₹-0.7 Cr | ₹-0.7 Cr | ₹2.4 Cr | ₹-1.2 Cr | — |
| Total Assets | — | ₹95.7 Cr | ₹97.3 Cr | ₹105 Cr | ₹140 Cr | +10.0% |
| Total Debt | — | ₹9.7 Cr | ₹12.9 Cr | ₹15.1 Cr | ₹33.5 Cr | +36.1% |
| Shareholders' Equity | — | ₹62.1 Cr | ₹64.7 Cr | ₹69.2 Cr | ₹75.9 Cr | +5.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CUBEXTUB vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
RAJMET RAJMET | — | — | Pending | -3.8% | — |
MCL MCL | — | — | Pending | 10.3% | — |
SAGARDEEP SAGARDEEP | — | — | Pending | 6.4% | — |
 BHAGYANGR BHAGYANGR | — | — | Pending | 6.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CUBEXTUB in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. CUBEX TUBINGS LTD has a current price of 81.98 and fair value of 53.96, with ROCE of 12.9% and ROE of 9.4%, and debt-to-equity ratio of 0...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CUBEXTUB →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CUBEXTUB →
Compare
Head-to-head with peers
Compare CUBEXTUB side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CUBEXTUBNow →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.