FLEXITUFF VENTURES INT L
FLEXITUFF · General/Diversified · NSE
₹7
Current Market Price
Fair Value (DCF)
₹33
Margin of Safety
+400.0%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
32%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹21 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
371.9%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
9.7×
EBIT covers interest
Current Ratio
0.46×
Short-term liquidity
Asset Turnover
0.56×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-36.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹6.54
Bear case
₹31.07
MoS +79.0%
Base case
₹32.7
MoS +80.0%
Bull case
₹327
MoS +98.0%
Ratio Trends
FLEXITUFF · last 4 annual periods
ROE
172.4%
ROCE
181.4%
Operating Margin
—
Debt / Equity
47.36×
PE
—
EV / EBITDA
22.6×
Historical Financials
FLEXITUFF · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1039 Cr | ₹914 Cr | ₹598 Cr | ₹261 Cr | -36.9% |
| EBITDA | ₹30.5 Cr | ₹-26.5 Cr | ₹-112 Cr | ₹441 Cr | +143.6% |
| EBIT | — | — | — | — | — |
| PAT | ₹-86.8 Cr | ₹-120 Cr | ₹-183 Cr | ₹238 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹76.4 Cr | ₹38.8 Cr | ₹12.8 Cr | ₹-319 Cr | — |
| CapEx | ₹-2.8 Cr | ₹-1.7 Cr | ₹-4.8 Cr | — | — |
| FCF | ₹73.6 Cr | ₹37.1 Cr | ₹8.0 Cr | — | -52.4% |
| Total Assets | ₹998 Cr | ₹893 Cr | ₹1184 Cr | ₹468 Cr | -22.3% |
| Total Debt | ₹624 Cr | ₹653 Cr | ₹672 Cr | ₹238 Cr | -27.5% |
| Shareholders' Equity | ₹47.4 Cr | ₹-69.4 Cr | ₹-44.1 Cr | ₹5.0 Cr | -52.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
FLEXITUFF vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| LAXMICOT LAXMICOT | — | — | Pending | 0.7% | — |
| MFML MFML | — | — | Pending | 8.1% | — |
| MORARJEE MORARJEE TEXTILES LIMITED | +3.3% | 20 | Fairly valued | 66.6% | — |
| VIVIDHA VIVIDHA | — | — | Pending | — | — |
| SUPERSPIN SUPERSPIN | — | — | Pending | 0.8% | 75.7× |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for FLEXITUFF in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of FLEXITUFF →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for FLEXITUFF →
Compare
Head-to-head with peers
Compare FLEXITUFF side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse FLEXITUFFNow →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.