DIGIDRIVE DISTRIBUTORS L
DIGIDRIVE · General/Diversified · NSE
₹22
Current Market Price
Fair Value (DCF)
₹29
Margin of Safety
+28.5%
Updated just now
YieldIQ Score
38/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
49%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹86 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
320.0%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
122.8×
EBIT covers interest
Current Ratio
3.99×
Short-term liquidity
Asset Turnover
0.16×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹22.29
Bear case
₹19.58
MoS -13.8%
Base case
₹28.65
MoS +22.2%
Bull case
₹40.14
MoS +44.5%
Ratio Trends
DIGIDRIVE · last 3 annual periods
ROE
2.9%
ROCE
3.7%
Operating Margin
—
Debt / Equity
0.00×
PE
—
EV / EBITDA
—
Historical Financials
DIGIDRIVE · Annual, last 3 years· amounts in ₹Cr unless noted
| Metric | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|
| Revenue | ₹42.9 Cr | ₹47.6 Cr | ₹49.8 Cr | +7.7% |
| EBITDA | ₹6.8 Cr | ₹6.1 Cr | ₹10.2 Cr | +22.5% |
| EBIT | — | — | — | — |
| PAT | ₹4.6 Cr | ₹4.1 Cr | ₹7.9 Cr | +30.4% |
| EPS (diluted) | — | — | — | — |
| CFO | ₹-8.6 Cr | ₹7.6 Cr | ₹-8.0 Cr | — |
| CapEx | ₹-0.0 Cr | ₹-0.0 Cr | ₹-0.0 Cr | — |
| FCF | ₹-8.6 Cr | ₹7.6 Cr | ₹-8.0 Cr | — |
| Total Assets | ₹147 Cr | ₹251 Cr | ₹314 Cr | +46.4% |
| Total Debt | ₹0.4 Cr | ₹0.1 Cr | ₹0.8 Cr | +38.9% |
| Shareholders' Equity | ₹136 Cr | ₹226 Cr | ₹275 Cr | +42.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DIGIDRIVE vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ISFT ISFT | — | — | Pending | 5.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DIGIDRIVE in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DIGIDRIVE DISTRIBUTORS L (DIGIDRIVE.NS) trades at 22.29 vs a model fair value of 28.65, a gap of 28.5%. Piotroski F-score: 3/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DIGIDRIVE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DIGIDRIVE →
Compare
Head-to-head with peers
Compare DIGIDRIVE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DIGIDRIVENow →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.