IGARASHI MOTORS INDIA LTD
IGARASHI · General/Diversified · NSE
₹386
Current Market Price
Fair Value (DCF)
₹88
Margin of Safety
-77.2%
Updated just now
YieldIQ Score
53/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
18%
ROE
—
Debt/Equity
0.31
WACC
11.1%
Market Cap
₹1,214 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
8.4%
Return on capital employed
EV / EBITDA
18.4×
Enterprise multiple
Debt / EBITDA
2.1×
Leverage vs earnings
Interest Coverage
4.1×
EBIT covers interest
Current Ratio
1.24×
Short-term liquidity
Asset Turnover
1.05×
Revenue per ₹ of assets
Revenue CAGR (3Y)
14.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹385.75
Bear case
₹44.22
MoS -772.3%
Base case
₹88.06
MoS -338.1%
Bull case
₹125.55
MoS -207.2%
Ratio Trends
IGARASHI · last 7 annual periods
ROE
5.2%
ROCE
15.3%
Operating Margin
—
Debt / Equity
0.33×
PE
143.6×
EV / EBITDA
18.3×
Historical Financials
IGARASHI · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹533 Cr | ₹556 Cr | ₹656 Cr | ₹725 Cr | ₹818 Cr | +11.3% |
| EBITDA | — | ₹51.6 Cr | ₹64.1 Cr | ₹73.2 Cr | ₹94.5 Cr | +16.3% |
| EBIT | ₹38.6 Cr | ₹8.9 Cr | ₹21.2 Cr | ₹26.6 Cr | — | -8.9% |
| PAT | ₹25.6 Cr | ₹1.2 Cr | ₹5.2 Cr | ₹9.6 Cr | ₹24.2 Cr | -1.4% |
| EPS (diluted) | ₹8.14 | ₹0.38 | ₹1.66 | ₹3.04 | — | -21.8% |
| CFO | ₹40.6 Cr | ₹72.8 Cr | ₹34.0 Cr | ₹50.3 Cr | ₹93.8 Cr | +23.3% |
| CapEx | — | — | — | — | ₹-89.9 Cr | — |
| FCF | — | — | — | — | ₹3.9 Cr | +0.0% |
| Total Assets | — | ₹677 Cr | ₹726 Cr | ₹774 Cr | ₹775 Cr | +3.5% |
| Total Debt | — | — | ₹84.1 Cr | ₹92.8 Cr | ₹151 Cr | +15.9% |
| Shareholders' Equity | — | — | ₹440 Cr | ₹447 Cr | ₹466 Cr | +1.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
IGARASHI vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| JAYBARMARU JAYBARMARU | — | — | Pending | 5.8% | — |
| GRPLTD GRPLTD | — | — | Pending | 16.0% | — |
| BHARATSE BHARAT SEATS LIMITED | -50.3% | 38 | Data Limited | 16.8% | — |
| HITECHGEAR HITECHGEAR | — | — | Pending | 8.3% | — |
| KROSS KROSS | — | — | Pending | 11.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for IGARASHI in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of IGARASHI →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for IGARASHI →
Compare
Head-to-head with peers
Compare IGARASHI side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse IGARASHINow →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.