HERANBA INDUSTRIES LTD
HERANBA · General/Diversified · NSE
₹181
Current Market Price
Fair Value (DCF)
₹125
Discount to FV
-30.9%
Updated 10h ago
YieldIQ Score
27/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
24%
ROE
0.4%
Debt/Equity
0.41
WACC
11.1%
Market Cap
₹725.64 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
8.5%
Return on capital employed
EV / EBITDA
17.9×
Enterprise multiple
Debt / EBITDA
8.3×
Leverage vs earnings
Interest Coverage
1.7×
EBIT covers interest
Current Ratio
1.20×
Short-term liquidity
Asset Turnover
0.89×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹181.35
Bear case
Discount -Infinity%
Base case
Discount -44.6%
Bull case
Discount -20.5%
Ratio Trends
HERANBA · last 5 annual periods
ROE
0.4%
ROCE
8.5%
Operating Margin
—
Debt / Equity
0.41×
PE
10.7×
EV / EBITDA
6.7×
Historical Financials
HERANBA · 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 | ₹1219 Cr | ₹1435 Cr | ₹1311 Cr | ₹1249 Cr | ₹1402 Cr | +3.6% |
| EBITDA | — | ₹279 Cr | ₹167 Cr | ₹88.7 Cr | ₹101 Cr | -22.4% |
| EBIT | ₹214 Cr | ₹259 Cr | ₹146 Cr | ₹64.6 Cr | — | -25.9% |
| PAT | ₹154 Cr | ₹189 Cr | ₹104 Cr | ₹34.9 Cr | ₹3.1 Cr | -62.4% |
| EPS (diluted) | ₹39.41 | ₹47.25 | ₹26.08 | ₹8.72 | — | -31.4% |
| CFO | ₹60.4 Cr | ₹98.1 Cr | ₹123 Cr | ₹107 Cr | ₹101 Cr | +13.8% |
| CapEx | — | ₹-80.6 Cr | ₹-61.3 Cr | ₹-254 Cr | ₹-276 Cr | — |
| FCF | — | ₹17.6 Cr | ₹61.2 Cr | ₹-146 Cr | ₹-175 Cr | — |
| Total Assets | — | ₹1069 Cr | ₹1162 Cr | ₹1481 Cr | ₹1813 Cr | +14.1% |
| Total Debt | — | ₹54.0 Cr | ₹93.0 Cr | ₹165 Cr | ₹349 Cr | +59.5% |
| Shareholders' Equity | — | ₹714 Cr | ₹810 Cr | ₹843 Cr | ₹841 Cr | +4.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HERANBA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
DHARMAJ DHARMAJ | — | — | Pending | 8.8% | — |
ADVANCE ADVANCE | — | — | Pending | 11.4% | — |
BESTAGRO BESTAGRO | — | — | Pending | 9.2% | — |
KHAICHEM KHAICHEM | — | — | Pending | 22.2% | — |
RAMAPHO RAMAPHO | — | — | Pending | 3.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
5 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹6.20/sh
Last payout
2025-09-17
₹1.00
Peak payout
₹2.00
Trailing yield
0.55%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HERANBA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HERANBA →
Compare
Head-to-head with peers
Compare HERANBA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HERANBANow →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.