Cyient Limited
CYIENT · IT Services · NSE
₹966
Current Market Price
Fair Value (DCF)
₹1,156
Margin of Safety
+19.6%
Updated 1d ago
YieldIQ Score
37/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
35%
ROE
10.7%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.11 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.3%
Return on capital employed
EV / EBITDA
8.9×
Enterprise multiple
Debt / EBITDA
0.5×
Leverage vs earnings
Interest Coverage
10.4×
EBIT covers interest
Current Ratio
3.03×
Short-term liquidity
Asset Turnover
0.96×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-47.1%
3-year revenue growth
Revenue CAGR (5Y)
-42.3%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹966.4
Bear case
₹795.57
MoS -21.5%
Base case
₹1,156.1
MoS +16.4%
Bull case
₹1,674.47
MoS +42.3%
Ratio Trends
CYIENT · last 7 annual periods
ROE
10.7%
ROCE
19.7%
Operating Margin
—
Debt / Equity
0.09×
PE
1.2×
EV / EBITDA
—
Historical Financials
CYIENT · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1380 Cr | ₹4534 Cr | ₹597 Cr | ₹612 Cr | ₹7360 Cr | +52.0% |
| EBITDA | — | ₹930 Cr | ₹1038 Cr | ₹1301 Cr | ₹1235 Cr | +7.4% |
| EBIT | ₹367 Cr | ₹738 Cr | ₹144 Cr | ₹161 Cr | — | -18.6% |
| PAT | ₹278 Cr | ₹522 Cr | ₹112 Cr | ₹115 Cr | ₹616 Cr | +22.0% |
| EPS (diluted) | ₹25.27 | ₹0.00 | ₹10.14 | ₹10.38 | — | -19.9% |
| CFO | ₹649 Cr | ₹1061 Cr | ₹265 Cr | ₹309 Cr | ₹790 Cr | +5.1% |
| CapEx | — | — | — | — | ₹-104 Cr | — |
| FCF | — | — | — | — | ₹686 Cr | +0.0% |
| Total Assets | — | ₹4787 Cr | ₹3398 Cr | ₹3637 Cr | ₹7695 Cr | +12.6% |
| Total Debt | — | — | ₹33.7 Cr | ₹0.0 Cr | ₹513 Cr | +97.6% |
| Shareholders' Equity | — | — | ₹2703 Cr | ₹2934 Cr | ₹5760 Cr | +20.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CYIENT vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MMTC MMTC | — | — | Pending | 5.1% | — |
| SWANCORP SWANCORP | — | — | Pending | 8.5% | — |
| NESCO NESCO | — | — | Pending | 14.3% | — |
| JSWHL JSWHL | — | — | Pending | 0.6% | — |
| BEML BEML | — | — | Pending | 10.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CYIENT in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CYIENT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CYIENT →
Compare
Head-to-head with peers
Compare CYIENT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CYIENTNow →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.