Indegene Limited
INDGN · General/Diversified · NSE
₹519
Current Market Price
Fair Value (DCF)
₹367
Discount to FV
-29.3%
Updated 3h ago
YieldIQ Score
44/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
51%
ROE
12.8%
Debt/Equity
0.05
WACC
11.4%
Market Cap
₹12,460 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.4%
Return on capital employed
EV / EBITDA
17.7×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
25.5×
EBIT covers interest
Current Ratio
4.48×
Short-term liquidity
Asset Turnover
—
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.1%
3-year revenue growth
Revenue CAGR (5Y)
13.8%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹518.5
Bear case
Discount -130.9%
Base case
Discount -41.3%
Bull case
Discount -11.1%
Ratio Trends
INDGN · last 5 annual periods
ROE
12.8%
ROCE
20.4%
Operating Margin
—
Debt / Equity
0.05×
PE
—
EV / EBITDA
—
Historical Financials
INDGN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1665 Cr | ₹2306 Cr | ₹2590 Cr | ₹2839 Cr | ₹3511 Cr | +20.5% |
| EBITDA | ₹265 Cr | ₹454 Cr | ₹581 Cr | ₹642 Cr | ₹671 Cr | +26.2% |
| EBIT | — | — | ₹508 Cr | — | — | +0.0% |
| PAT | ₹165 Cr | ₹266 Cr | ₹337 Cr | ₹407 Cr | ₹401 Cr | +24.9% |
| EPS (diluted) | — | — | ₹15.07 | — | — | +0.0% |
| CFO | ₹297 Cr | ₹130 Cr | ₹508 Cr | ₹442 Cr | ₹651 Cr | +21.7% |
| CapEx | ₹-24.7 Cr | ₹-18.8 Cr | ₹-10.7 Cr | ₹-30.0 Cr | ₹-44.4 Cr | — |
| FCF | ₹272 Cr | ₹111 Cr | ₹497 Cr | ₹412 Cr | ₹606 Cr | +22.2% |
| Total Assets | ₹1353 Cr | ₹2204 Cr | ₹2546 Cr | ₹3326 Cr | ₹4620 Cr | +35.9% |
| Total Debt | ₹65.8 Cr | ₹503 Cr | ₹490 Cr | ₹102 Cr | ₹144 Cr | +21.7% |
| Shareholders' Equity | ₹764 Cr | ₹1064 Cr | ₹1429 Cr | ₹2616 Cr | ₹3139 Cr | +42.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
INDGN vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 SAGILITY SAGILITY | — | — | Pending | 6.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹2.00/sh
Last payout
2025-06-13
₹2.00
Peak payout
₹2.00
Trailing yield
0.39%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Indegene Limited (INDGN.NS) trades at 518.50 vs a model fair value of 366.82, a gap of -29.3%. Piotroski F-score: 7/9. Moat label: Narrow...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of INDGN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for INDGN →
Compare
Head-to-head with peers
Compare INDGN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse INDGNNow →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.