INCREDIBLE INDUSTRIES LTD
INCREDIBLE · General/Diversified · NSE
₹35
Current Market Price
Fair Value (DCF)
₹39
Discount to FV
+12.4%
Updated just now
YieldIQ Score
39/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
60%
ROE
8.6%
Debt/Equity
0.16
WACC
11.1%
Market Cap
₹161.80 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.9%
Return on capital employed
EV / EBITDA
7.3×
Enterprise multiple
Debt / EBITDA
1.5×
Leverage vs earnings
Interest Coverage
5.1×
EBIT covers interest
Current Ratio
3.30×
Short-term liquidity
Asset Turnover
4.33×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.0%
3-year revenue growth
Revenue CAGR (5Y)
7.5%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹34.6
Bear case
Discount -38.5%
Base case
Discount +11.0%
Bull case
Discount +39.1%
Ratio Trends
INCREDIBLE · last 8 annual periods
ROE
8.6%
ROCE
12.9%
Operating Margin
—
Debt / Equity
0.16×
PE
17.4×
EV / EBITDA
7.4×
Historical Financials
INCREDIBLE · 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 | ₹494 Cr | ₹508 Cr | ₹706 Cr | ₹782 Cr | ₹721 Cr | +9.9% |
| EBITDA | — | ₹17.0 Cr | ₹18.0 Cr | ₹21.2 Cr | ₹21.8 Cr | +6.4% |
| EBIT | ₹9.8 Cr | ₹11.6 Cr | ₹12.5 Cr | ₹15.9 Cr | — | +12.9% |
| PAT | ₹3.6 Cr | ₹3.6 Cr | ₹4.9 Cr | ₹6.0 Cr | ₹12.5 Cr | +36.2% |
| EPS (diluted) | ₹0.78 | ₹0.77 | ₹1.05 | ₹1.28 | — | +13.2% |
| CFO | ₹-12.6 Cr | ₹19.6 Cr | ₹10.4 Cr | ₹23.8 Cr | ₹37.3 Cr | — |
| CapEx | — | ₹-9.7 Cr | ₹-2.5 Cr | ₹-5.3 Cr | ₹-6.0 Cr | — |
| FCF | — | ₹9.9 Cr | ₹7.9 Cr | ₹18.5 Cr | ₹31.3 Cr | +33.3% |
| Total Assets | — | ₹202 Cr | ₹209 Cr | ₹210 Cr | ₹194 Cr | -1.0% |
| Total Debt | — | ₹47.6 Cr | ₹49.1 Cr | ₹43.2 Cr | ₹23.1 Cr | -16.5% |
| Shareholders' Equity | — | ₹122 Cr | ₹127 Cr | ₹133 Cr | ₹145 Cr | +4.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
INCREDIBLE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
KRITIKA KRITIKA | — | — | Pending | 6.1% | — |
KAMOPAINTS KAMOPAINTS | — | — | Pending | 4.0% | — |
SHAHALLOYS SHAHALLOYS | — | — | Pending | — | — |
VASWANI VASWANI | — | — | Pending | 6.3% | — |
RUDRA RUDRA | — | — | Pending | 9.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for INCREDIBLE in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. INCREDIBLE INDUSTRIES LTD (INCREDIBLE.NS) trades at 34.60 vs a model fair value of 38.88, a gap of 12.4%. Piotroski F-score: 5/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of INCREDIBLE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for INCREDIBLE →
Compare
Head-to-head with peers
Compare INCREDIBLE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse INCREDIBLENow →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.