DUCON INFRATECHNOLOGIES L
DUCON · General/Diversified · NSE
₹3
Current Market Price
Fair Value (DCF)
₹4
Discount to FV
+14.1%
Updated 2h ago
YieldIQ Score
24/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
20%
ROE
7.7%
Debt/Equity
0.58
WACC
11.1%
Market Cap
₹108.53 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.9%
Return on capital employed
EV / EBITDA
9.0×
Enterprise multiple
Debt / EBITDA
7.0×
Leverage vs earnings
Interest Coverage
3.0×
EBIT covers interest
Current Ratio
2.28×
Short-term liquidity
Asset Turnover
1.45×
Revenue per ₹ of assets
Revenue CAGR (3Y)
2.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹3.34
Bear case
Discount -69.5%
Base case
Discount +12.3%
Bull case
Discount +46.9%
Ratio Trends
DUCON · last 8 annual periods
ROE
7.7%
ROCE
10.9%
Operating Margin
—
Debt / Equity
0.58×
PE
44.0×
EV / EBITDA
17.1×
Historical Financials
DUCON · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹342 Cr | ₹384 Cr | ₹396 Cr | ₹419 Cr | ₹451 Cr | +7.1% |
| EBITDA | — | ₹16.4 Cr | ₹16.1 Cr | ₹21.6 Cr | ₹30.3 Cr | +16.5% |
| EBIT | ₹12.9 Cr | ₹15.8 Cr | ₹15.5 Cr | ₹20.7 Cr | — | +12.7% |
| PAT | ₹0.4 Cr | ₹4.4 Cr | ₹4.1 Cr | ₹7.6 Cr | ₹13.5 Cr | +139.0% |
| EPS (diluted) | ₹0.02 | ₹0.22 | ₹0.16 | ₹0.29 | — | +95.1% |
| CFO | ₹-53.4 Cr | ₹16.2 Cr | ₹0.6 Cr | ₹12.2 Cr | ₹-28.2 Cr | — |
| CapEx | — | ₹-7.2 Cr | ₹-0.1 Cr | ₹-0.1 Cr | ₹-0.3 Cr | — |
| FCF | — | ₹9.0 Cr | ₹0.5 Cr | ₹12.1 Cr | ₹-28.6 Cr | — |
| Total Assets | — | ₹300 Cr | ₹276 Cr | ₹292 Cr | ₹302 Cr | +0.1% |
| Total Debt | — | ₹82.5 Cr | ₹94.9 Cr | ₹103 Cr | ₹102 Cr | +5.4% |
| Shareholders' Equity | — | ₹150 Cr | ₹122 Cr | ₹120 Cr | ₹175 Cr | +4.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DUCON vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 SOMICONVEY SOMI CONVEYOR BELT. LTD. | -30.1% | 46 | Above Fair Value | 6.4% | — |
LATTEYS LATTEYS | — | — | Pending | 8.9% | — |
ATAM ATAM | — | — | Pending | 17.3% | — |
AFFORDABLE AFFORDABLE | — | — | Pending | -11.6% | — |
PRITIKAUTO PRITIKAUTO | — | — | Pending | 6.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DUCON in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. DUCON INFRATECHNOLOGIES L (DUCON.NS) trades at 3.34 vs a model fair value of 3.81, a gap of 14.1%. Piotroski F-score: 3/9. Moat label: No...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DUCON →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DUCON →
Compare
Head-to-head with peers
Compare DUCON side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DUCONNow →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.