GOODYEAR INDIA LIMITED
GOODYEAR · General/Diversified · NSE
₹740
Current Market Price
Fair Value (DCF)
₹388
Discount to FV
-47.6%
Updated just now
YieldIQ Score
23/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
56%
ROE
9.1%
Debt/Equity
0.05
WACC
11.1%
Market Cap
₹1,707 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.6%
Return on capital employed
EV / EBITDA
10.6×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
17.0×
EBIT covers interest
Current Ratio
1.35×
Short-term liquidity
Asset Turnover
1.99×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-5.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹740.15
Bear case
Discount -163.6%
Base case
Discount -90.7%
Bull case
Discount -39.8%
Ratio Trends
GOODYEAR · last 4 annual periods
ROE
9.1%
ROCE
12.6%
Operating Margin
—
Debt / Equity
0.05×
PE
20.1×
EV / EBITDA
10.4×
Historical Financials
GOODYEAR · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹2429 Cr | ₹2918 Cr | ₹2515 Cr | ₹2579 Cr | +2.0% |
| EBITDA | ₹195 Cr | ₹223 Cr | ₹188 Cr | ₹134 Cr | -11.8% |
| EBIT | ₹143 Cr | ₹169 Cr | ₹132 Cr | ₹79.4 Cr | -17.7% |
| PAT | ₹103 Cr | ₹123 Cr | ₹94.8 Cr | ₹55.1 Cr | -18.8% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹89.3 Cr | ₹112 Cr | ₹135 Cr | ₹131 Cr | +13.7% |
| CapEx | ₹-73.4 Cr | ₹-111 Cr | ₹-54.8 Cr | ₹-24.1 Cr | — |
| FCF | ₹15.9 Cr | ₹1.2 Cr | ₹80.0 Cr | ₹107 Cr | +89.0% |
| Total Assets | ₹1365 Cr | ₹1261 Cr | ₹1179 Cr | ₹1244 Cr | -3.1% |
| Total Debt | ₹16.7 Cr | ₹9.5 Cr | ₹6.9 Cr | ₹29.1 Cr | +20.5% |
| Shareholders' Equity | ₹715 Cr | ₹606 Cr | ₹581 Cr | ₹603 Cr | -5.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GOODYEAR vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
RAYMONDREL RAYMONDREL | — | — | Pending | — | — |
SBCL SBCL | — | — | Pending | 19.0% | — |
DEEPINDS DEEPINDS | — | — | Pending | 9.0% | — |
 BALMLAWRIE BALMLAWRIE | — | — | Pending | 13.4% | 9.2× |
SANDHAR SANDHAR | — | — | Pending | 12.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GOODYEAR in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. GOODYEAR INDIA LIMITED (GOODYEAR.NS) trades at 740.15 vs a model fair value of 388.09, a gap of -47.6%. Piotroski F-score: 7/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GOODYEAR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GOODYEAR →
Compare
Head-to-head with peers
Compare GOODYEAR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GOODYEARNow →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.