Indiamart Intermesh Limited
INDIAMART · General/Diversified · NSE
₹2,153
Current Market Price
Fair Value (DCF)
₹1,434
Margin of Safety
-33.4%
Updated 5h ago
YieldIQ Score
63/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
37%
ROE
25.2%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.13 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.5%
Return on capital employed
EV / EBITDA
15.1×
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
0.34×
Revenue per ₹ of assets
Revenue CAGR (3Y)
16.5%
3-year revenue growth
Revenue CAGR (5Y)
17.4%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,152.8
Bear case
₹874.99
MoS -146.0%
Base case
₹1,433.65
MoS -50.2%
Bull case
₹2,153.79
MoS +0.0%
Ratio Trends
INDIAMART · last 6 annual periods
ROE
25.2%
ROCE
33.6%
Operating Margin
—
Debt / Equity
0.02×
PE
55.4×
EV / EBITDA
36.6×
Historical Financials
INDIAMART · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹665 Cr | ₹754 Cr | ₹939 Cr | ₹1197 Cr | ₹1388 Cr | +20.2% |
| EBITDA | — | ₹408 Cr | ₹411 Cr | ₹500 Cr | ₹746 Cr | +16.3% |
| EBIT | ₹403 Cr | ₹408 Cr | ₹350 Cr | ₹504 Cr | — | +5.8% |
| PAT | ₹287 Cr | ₹298 Cr | ₹272 Cr | ₹334 Cr | ₹551 Cr | +17.7% |
| EPS (diluted) | ₹96.92 | ₹96.84 | ₹88.84 | ₹55.04 | — | -13.2% |
| CFO | ₹326 Cr | ₹402 Cr | ₹464 Cr | ₹559 Cr | ₹623 Cr | +17.6% |
| CapEx | — | — | — | — | ₹-7.9 Cr | — |
| FCF | — | — | — | — | ₹615 Cr | +0.0% |
| Total Assets | — | ₹2949 Cr | ₹3361 Cr | ₹3449 Cr | ₹4134 Cr | +8.8% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹33.0 Cr | — |
| Shareholders' Equity | — | — | ₹2064 Cr | ₹1736 Cr | ₹2185 Cr | +1.4% |
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 | 2.3% | — |
| PVRINOX PVR INOX LIMITED | +57.9% | 56 | Below Fair Value | -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
2.32%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
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.