Deepak Nitrite Limited
DEEPAKNTR · Chemicals · NSE
₹1,520
Current Market Price
Fair Value (DCF)
₹892
Margin of Safety
-41.3%
Updated 1h ago
YieldIQ Score
22/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
27%
ROE
12.8%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.21 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.4%
Return on capital employed
EV / EBITDA
22.3×
Enterprise multiple
Debt / EBITDA
1.3×
Leverage vs earnings
Interest Coverage
35.6×
EBIT covers interest
Current Ratio
3.57×
Short-term liquidity
Asset Turnover
0.98×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
12.2%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,520.2
Bear case
₹549.2
MoS -176.8%
Base case
₹891.95
MoS -70.4%
Bull case
₹1,387.45
MoS -9.6%
Ratio Trends
DEEPAKNTR · last 9 annual periods
ROE
12.9%
ROCE
17.6%
Operating Margin
—
Debt / Equity
0.23×
PE
107.5×
EV / EBITDA
18.8×
Historical Financials
DEEPAKNTR · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹4360 Cr | ₹6802 Cr | ₹1961 Cr | ₹2126 Cr | ₹8091 Cr | +16.7% |
| EBITDA | — | ₹1646 Cr | ₹1337 Cr | ₹1279 Cr | ₹1176 Cr | -8.1% |
| EBIT | ₹1116 Cr | ₹1468 Cr | ₹320 Cr | ₹354 Cr | — | -25.0% |
| PAT | ₹776 Cr | ₹1067 Cr | ₹234 Cr | ₹254 Cr | ₹697 Cr | -2.6% |
| EPS (diluted) | ₹56.88 | ₹78.20 | ₹17.15 | ₹18.61 | — | -24.4% |
| CFO | ₹999 Cr | ₹824 Cr | ₹650 Cr | ₹878 Cr | ₹625 Cr | -11.1% |
| CapEx | — | — | — | — | ₹-1136 Cr | — |
| FCF | — | — | — | — | ₹-512 Cr | — |
| Total Assets | — | ₹4430 Cr | ₹5129 Cr | ₹6096 Cr | ₹7718 Cr | +14.9% |
| Total Debt | — | — | ₹11.5 Cr | ₹0.0 Cr | ₹1267 Cr | +224.3% |
| Shareholders' Equity | — | — | ₹4090 Cr | ₹4797 Cr | ₹5425 Cr | +7.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DEEPAKNTR vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| NAVINFLUOR Navin Fluorine International Limited | -59.3% | 46 | Overvalued | 11.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹35.00/sh
Last payout
2025-08-04
₹7.50
Peak payout
₹7.50
Trailing yield
0.49%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DEEPAKNTR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DEEPAKNTR →
Compare
Head-to-head with peers
Compare DEEPAKNTR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DEEPAKNTRNow →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.