DE NORA INDIA LIMITED
DENORA · General/Diversified · NSE
₹806
Current Market Price
Fair Value (DCF)
₹172
Margin of Safety
-78.7%
Updated 4h ago
YieldIQ Score
15/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
52%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹428 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
26.3×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
4.97×
Short-term liquidity
Asset Turnover
0.48×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-2.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹805.7
Bear case
₹30.47
MoS -2544.2%
Base case
₹171.75
MoS -369.1%
Bull case
₹184.63
MoS -336.4%
Ratio Trends
DENORA · last 9 annual periods
ROE
1.4%
ROCE
-0.7%
Operating Margin
—
Debt / Equity
—
PE
22.3×
EV / EBITDA
15.7×
Historical Financials
DENORA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹50.5 Cr | ₹73.6 Cr | ₹72.6 Cr | ₹73.7 Cr | ₹68.5 Cr | +7.9% |
| EBITDA | — | ₹23.8 Cr | ₹28.5 Cr | ₹22.1 Cr | ₹-0.9 Cr | — |
| EBIT | ₹7.6 Cr | ₹21.1 Cr | ₹27.2 Cr | ₹25.2 Cr | — | +35.1% |
| PAT | ₹5.6 Cr | ₹15.5 Cr | ₹20.3 Cr | ₹19.0 Cr | ₹1.7 Cr | -26.0% |
| EPS (diluted) | ₹10.64 | ₹29.10 | ₹38.19 | ₹35.80 | — | +35.4% |
| CFO | ₹16.2 Cr | ₹11.7 Cr | ₹14.3 Cr | ₹16.1 Cr | ₹3.1 Cr | -33.6% |
| CapEx | — | ₹-1.1 Cr | ₹-3.7 Cr | ₹-6.9 Cr | ₹-3.2 Cr | — |
| FCF | — | ₹10.6 Cr | ₹10.6 Cr | ₹9.1 Cr | ₹-0.1 Cr | — |
| Total Assets | — | ₹93.6 Cr | ₹116 Cr | ₹127 Cr | ₹142 Cr | +11.0% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | — | — |
| Shareholders' Equity | — | ₹81.9 Cr | ₹102 Cr | ₹120 Cr | ₹120 Cr | +10.1% |
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 |
|---|---|---|---|---|---|
| S&SPOWER S&SPOWER | — | — | Pending | -5.5% | — |
| RMC RMC SWITCHGEARS LIMITED | +15.3% | 67 | Below Fair Value | 41.3% | — |
| MODISONLTD MODISON LIMITED | +81.5% | 70 | Below Fair Value | 11.4% | — |
| AEPL ARTEMIS ELECTRICALS & P L | -48.7% | 61 | Above Fair Value | 8.8% | — |
| ELIN ELIN ELECTRONICS LIMITED | -17.3% | 30 | Above Fair Value | 5.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DENORA in the last 10 years.
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.