DOMS Industries Limited
DOMS · General/Diversified · NSE
₹2,383
Current Market Price
Fair Value (DCF)
₹771
Margin of Safety
-67.7%
Updated just now
YieldIQ Score
61/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
52%
ROE
18.7%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.14 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.8%
Return on capital employed
EV / EBITDA
35.9×
Enterprise multiple
Debt / EBITDA
0.4×
Leverage vs earnings
Interest Coverage
21.2×
EBIT covers interest
Current Ratio
2.68×
Short-term liquidity
Asset Turnover
1.38×
Revenue per ₹ of assets
Revenue CAGR (3Y)
22.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,383.3
Bear case
₹476.64
MoS -400.0%
Base case
₹770.74
MoS -209.2%
Bull case
₹957.05
MoS -149.0%
Ratio Trends
DOMS · last 4 annual periods
ROE
18.7%
ROCE
28.6%
Operating Margin
—
Debt / Equity
0.20×
PE
—
EV / EBITDA
—
Historical Financials
DOMS · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹680 Cr | ₹1208 Cr | ₹1537 Cr | ₹1903 Cr | +40.9% |
| EBITDA | ₹71.6 Cr | ₹190 Cr | ₹282 Cr | ₹370 Cr | +72.9% |
| EBIT | — | — | ₹232 Cr | — | +0.0% |
| PAT | ₹14.4 Cr | ₹95.8 Cr | ₹160 Cr | ₹202 Cr | +141.5% |
| EPS (diluted) | — | — | ₹27.75 | — | +0.0% |
| CFO | ₹50.9 Cr | ₹173 Cr | ₹183 Cr | ₹183 Cr | +53.2% |
| CapEx | ₹-34.9 Cr | ₹-136 Cr | — | ₹-213 Cr | — |
| FCF | ₹16.0 Cr | ₹37.0 Cr | — | ₹-29.9 Cr | — |
| Total Assets | ₹497 Cr | ₹640 Cr | ₹1190 Cr | ₹1520 Cr | +45.1% |
| Total Debt | ₹123 Cr | ₹140 Cr | ₹32.2 Cr | ₹212 Cr | +19.9% |
| Shareholders' Equity | ₹258 Cr | ₹355 Cr | ₹814 Cr | ₹1083 Cr | +61.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DOMS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| JSWHL JSWHL | — | — | Pending | 0.6% | — |
| BEML BEML | — | — | Pending | 10.1% | — |
| SCI Shipping Corporation Of India Limited | -11.0% | 53 | Near Fair Value | 10.2% | — |
| FINCABLES FINCABLES | — | — | Pending | 12.8% | — |
| ZENTEC ZENTEC | — | — | Pending | 16.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹5.65/sh
Last payout
2025-09-15
₹3.15
Peak payout
₹3.15
Trailing yield
0.13%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DOMS Industries Limited (DOMS.NS) trades at 2383.30 vs a model fair value of 770.74, a gap of -67.7%. Piotroski F-score: 7/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DOMS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DOMS →
Compare
Head-to-head with peers
Compare DOMS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DOMSNow →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.