Indiamart Intermesh Limited
INDIAMART · General/Diversified · NSE
₹2,011
Current Market Price
Fair Value (DCF)
₹860
Discount to FV
-57.2%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
70%
ROE
19.8%
Debt/Equity
0.01
WACC
9.8%
Market Cap
₹12,087 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
28.0%
Return on capital employed
EV / EBITDA
17.5×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
96.3×
EBIT covers interest
Current Ratio
2.40×
Short-term liquidity
Asset Turnover
—
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.4%
3-year revenue growth
Revenue CAGR (5Y)
14.5%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,010.7
Bear case
Discount -192.2%
Base case
Discount -133.7%
Bull case
Discount +29.5%
Ratio Trends
INDIAMART · last 7 annual periods
ROE
19.8%
ROCE
28.0%
Operating Margin
—
Debt / Equity
0.01×
PE
25.2×
EV / EBITDA
17.5×
Historical Financials
INDIAMART · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹753 Cr | ₹985 Cr | ₹1197 Cr | ₹1388 Cr | ₹1569 Cr | +20.1% |
| EBITDA | ₹408 Cr | ₹411 Cr | ₹500 Cr | ₹746 Cr | ₹679 Cr | +13.6% |
| EBIT | ₹408 Cr | ₹417 Cr | ₹504 Cr | — | — | +5.4% |
| PAT | ₹298 Cr | ₹284 Cr | ₹334 Cr | ₹551 Cr | ₹475 Cr | +12.4% |
| EPS (diluted) | ₹96.84 | ₹92.63 | ₹55.04 | — | — | -13.2% |
| CFO | ₹402 Cr | ₹476 Cr | ₹559 Cr | ₹623 Cr | ₹694 Cr | +14.6% |
| CapEx | ₹-4.4 Cr | ₹-17.2 Cr | ₹-14.7 Cr | ₹-7.9 Cr | ₹-7.0 Cr | — |
| FCF | ₹398 Cr | ₹459 Cr | ₹544 Cr | ₹615 Cr | ₹687 Cr | +14.6% |
| Total Assets | ₹2949 Cr | ₹3445 Cr | ₹3449 Cr | ₹4134 Cr | ₹4625 Cr | +11.9% |
| Total Debt | ₹56.3 Cr | ₹45.9 Cr | ₹40.7 Cr | ₹33.0 Cr | ₹23.1 Cr | -20.0% |
| Shareholders' Equity | ₹1874 Cr | ₹2058 Cr | ₹1736 Cr | ₹2185 Cr | ₹2400 Cr | +6.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
INDIAMART vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 RAILTEL RAILTEL | — | — | Pending | 15.0% | — |
 NAZARA NAZARA | — | — | Pending | 2.8% | — |
 PVRINOX PVRINOX | — | — | Pending | -4.0% | — |
 TTML TTML | — | — | Pending | 6.5% | — |
 ZEEL ZEEL | — | — | Pending | 5.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
6 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹88.50/sh
Last payout
2025-06-06
₹50.00
Peak payout
₹50.00
Trailing yield
—
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 INDIAMART →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for INDIAMART →
Compare
Head-to-head with peers
Compare INDIAMART side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse INDIAMARTNow →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.