EXXARO TILES LIMITED
EXXARO · General/Diversified · NSE
₹7
Current Market Price
Fair Value (DCF)
₹3
Margin of Safety
-60.9%
Updated 12h ago
YieldIQ Score
15/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
37%
ROE
—
Debt/Equity
0.32
WACC
11.1%
Market Cap
₹312 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
430.0%
Return on capital employed
EV / EBITDA
13.4×
Enterprise multiple
Debt / EBITDA
3.2×
Leverage vs earnings
Interest Coverage
1.2×
EBIT covers interest
Current Ratio
1.58×
Short-term liquidity
Asset Turnover
0.61×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-2.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹6.97
Bear case
₹1.46
MoS -377.4%
Base case
₹2.73
MoS -155.3%
Bull case
₹4.52
MoS -54.2%
Ratio Trends
EXXARO · last 4 annual periods
ROE
-0.0%
ROCE
6.1%
Operating Margin
—
Debt / Equity
0.33×
PE
4093.4×
EV / EBITDA
133.0×
Historical Financials
EXXARO · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹325 Cr | ₹315 Cr | ₹301 Cr | ₹302 Cr | -2.5% |
| EBITDA | ₹48.7 Cr | ₹34.4 Cr | ₹26.0 Cr | ₹22.5 Cr | -22.7% |
| EBIT | ₹36.1 Cr | ₹4.5 Cr | ₹6.0 Cr | — | -45.1% |
| PAT | ₹18.1 Cr | ₹7.3 Cr | ₹1.2 Cr | ₹-0.1 Cr | — |
| EPS (diluted) | ₹4.45 | ₹0.25 | ₹0.27 | — | -60.7% |
| CFO | ₹24.8 Cr | ₹23.2 Cr | ₹5.3 Cr | ₹23.3 Cr | -2.0% |
| CapEx | — | — | — | ₹-7.7 Cr | — |
| FCF | — | — | — | ₹15.6 Cr | +0.0% |
| Total Assets | ₹405 Cr | ₹468 Cr | ₹486 Cr | ₹491 Cr | +6.6% |
| Total Debt | — | ₹65.0 Cr | ₹76.0 Cr | ₹92.2 Cr | +12.3% |
| Shareholders' Equity | — | ₹274 Cr | ₹277 Cr | ₹277 Cr | +0.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EXXARO vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SAHYADRI SAHYADRI | — | — | Pending | 5.1% | — |
| EUROBOND EURO PANEL PRODUCTS LTD | -32.8% | 50 | Above Fair Value | 13.8% | — |
| KRITI KRITI | — | — | Pending | -2.1% | — |
| ORIENTBELL ORIENT BELL LIMITED | -9.2% | 33 | Near Fair Value | 0.9% | — |
| MURUDCERA MURUDESHWAR CERAMICS LTD | +72.1% | 70 | Data Limited | 2.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for EXXARO in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. EXXARO TILES LIMITED (EXXARO.NS) trades at 6.97 vs a model fair value of 2.73, a gap of -60.9%. Piotroski F-score: 4/9. Moat label: None....
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EXXARO →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EXXARO →
Compare
Head-to-head with peers
Compare EXXARO side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EXXARONow →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.