Indegene Limited
INDGN · General/Diversified · NSE
₹488
Current Market Price
Fair Value (DCF)
₹355
Margin of Safety
-27.2%
Updated 9h ago
YieldIQ Score
56/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
56%
ROE
15.6%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.12 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.3%
Return on capital employed
EV / EBITDA
16.5×
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
0.96×
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹488
Bear case
₹221.41
MoS -120.4%
Base case
₹355.12
MoS -37.4%
Bull case
₹437.32
MoS -11.6%
Ratio Trends
INDGN · last 4 annual periods
ROE
15.5%
ROCE
23.6%
Operating Margin
—
Debt / Equity
0.04×
PE
—
EV / EBITDA
—
Historical Financials
INDGN · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1665 Cr | ₹2306 Cr | ₹1046 Cr | ₹2839 Cr | +19.5% |
| EBITDA | ₹265 Cr | ₹454 Cr | ₹581 Cr | ₹642 Cr | +34.3% |
| EBIT | — | — | ₹187 Cr | — | +0.0% |
| PAT | ₹165 Cr | ₹266 Cr | ₹138 Cr | ₹407 Cr | +35.1% |
| EPS (diluted) | — | — | ₹6.17 | — | +0.0% |
| CFO | ₹297 Cr | ₹130 Cr | ₹176 Cr | ₹442 Cr | +14.2% |
| CapEx | ₹-24.7 Cr | ₹-18.8 Cr | — | ₹-30.0 Cr | — |
| FCF | ₹272 Cr | ₹111 Cr | — | ₹412 Cr | +14.8% |
| Total Assets | ₹1353 Cr | ₹2204 Cr | ₹1220 Cr | ₹3326 Cr | +34.9% |
| Total Debt | ₹65.8 Cr | ₹503 Cr | ₹0.0 Cr | ₹102 Cr | +15.6% |
| Shareholders' Equity | ₹764 Cr | ₹1064 Cr | ₹954 Cr | ₹2616 Cr | +50.7% |
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
0.41%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Indegene Limited (INDGN.NS) trades at 488.00 vs a model fair value of 355.12, a gap of -27.2%. Piotroski F-score: 7/9. Moat label: Modera...
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.