DE NORA INDIA LIMITED
DENORA · General/Diversified · NSE
₹733
Current Market Price
Fair Value (DCF)
₹273
Discount to FV
-62.8%
Updated 2h ago
YieldIQ Score
40/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
46%
ROE
7.0%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹388.94 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
5.2%
Return on capital employed
EV / EBITDA
14.4×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
4.97×
Short-term liquidity
Asset Turnover
0.85×
Revenue per ₹ of assets
Revenue CAGR (3Y)
18.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹732.65
Bear case
Discount -282.9%
Base case
Discount -168.8%
Bull case
Discount -94.5%
Ratio Trends
DENORA · last 10 annual periods
ROE
7.0%
ROCE
5.2%
Operating Margin
—
Debt / Equity
—
PE
22.3×
EV / EBITDA
15.7×
Historical Financials
DENORA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹73.6 Cr | ₹72.6 Cr | ₹73.7 Cr | ₹68.6 Cr | ₹122 Cr | +13.4% |
| EBITDA | ₹23.8 Cr | ₹28.5 Cr | ₹22.1 Cr | ₹-1.4 Cr | ₹6.7 Cr | -27.2% |
| EBIT | ₹21.1 Cr | ₹27.2 Cr | ₹25.2 Cr | — | — | +4.6% |
| PAT | ₹15.5 Cr | ₹20.3 Cr | ₹19.0 Cr | ₹1.7 Cr | ₹9.1 Cr | -12.5% |
| EPS (diluted) | ₹29.10 | ₹38.19 | ₹35.80 | — | — | +5.3% |
| CFO | ₹11.7 Cr | ₹14.3 Cr | ₹16.1 Cr | ₹3.1 Cr | ₹12.2 Cr | +1.2% |
| CapEx | ₹-1.1 Cr | ₹-3.7 Cr | ₹-6.9 Cr | ₹-3.2 Cr | ₹-4.1 Cr | — |
| FCF | ₹10.6 Cr | ₹10.6 Cr | ₹9.1 Cr | ₹-0.1 Cr | ₹8.2 Cr | -6.3% |
| Total Assets | ₹93.6 Cr | ₹116 Cr | ₹127 Cr | ₹142 Cr | ₹160 Cr | +14.3% |
| Total Debt | — | ₹0.0 Cr | ₹0.0 Cr | — | — | — |
| Shareholders' Equity | ₹81.9 Cr | ₹102 Cr | ₹120 Cr | ₹120 Cr | ₹129 Cr | +12.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DENORA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
AEPL AEPL | — | — | Pending | 8.8% | — |
RMC RMC SWITCHGEARS LIMITED | +81.2% | 40 | Data Limited | 41.3% | — |
CORDSCABLE CORDSCABLE | — | — | Pending | 8.0% | — |
S&SPOWER S&SPOWER | — | — | Pending | -5.5% | — |
NIPPOBATRY NIPPOBATRY | — | — | Pending | -8.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
7 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹6.00/sh
Last payout
2024-09-17
₹2.00
Peak payout
₹4.00
Trailing yield
—
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. DE NORA INDIA LIMITED (DENORA.NS) trades at 732.65 vs a model fair value of 272.54, a gap of -62.8%. Piotroski F-score: 6/9. Moat label: ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DENORA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DENORA →
Compare
Head-to-head with peers
Compare DENORA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DENORANow →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.