INDIA SHELTER FIN CORP L
INDIASHLTR · Capital Goods · NSE
₹821
Current Market Price
Fair Value (DCF)
₹2,195
Margin of Safety
+167.3%
Updated 15h ago
YieldIQ Score
46/100
Piotroski F-Score
4/9
Economic Moat
Moderate
Confidence
15%
ROE
—
Debt/Equity
1.88
WACC
11.1%
Market Cap
₹8,935 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.5%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
127.7×
EBIT covers interest
Current Ratio
1.24×
Short-term liquidity
Asset Turnover
0.13×
Revenue per ₹ of assets
Revenue CAGR (3Y)
39.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹821.35
Bear case
₹1,156.81
MoS +29.0%
Base case
₹2,195.2
MoS +62.6%
Bull case
₹2,304.96
MoS +64.4%
Ratio Trends
INDIASHLTR · last 4 annual periods
ROE
14.0%
ROCE
6.6%
Operating Margin
—
Debt / Equity
1.83×
PE
—
EV / EBITDA
—
Historical Financials
INDIASHLTR · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹371 Cr | ₹497 Cr | ₹235 Cr | ₹999 Cr | +39.1% |
| EBITDA | ₹174 Cr | ₹212 Cr | ₹331 Cr | ₹505 Cr | +42.5% |
| EBIT | — | — | ₹174 Cr | — | +0.0% |
| PAT | ₹128 Cr | ₹155 Cr | ₹77.9 Cr | ₹378 Cr | +43.3% |
| EPS (diluted) | — | — | ₹7.00 | — | +0.0% |
| CFO | ₹-495 Cr | ₹-852 Cr | ₹-1463 Cr | ₹-1435 Cr | — |
| CapEx | ₹-5.1 Cr | ₹-6.4 Cr | — | ₹-9.1 Cr | — |
| FCF | ₹-500 Cr | ₹-859 Cr | — | ₹-1444 Cr | — |
| Total Assets | ₹3221 Cr | ₹4296 Cr | ₹5794 Cr | ₹7748 Cr | +34.0% |
| Total Debt | ₹2070 Cr | ₹2989 Cr | — | ₹4969 Cr | +33.9% |
| Shareholders' Equity | ₹1076 Cr | ₹1241 Cr | ₹2299 Cr | ₹2709 Cr | +36.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
INDIASHLTR vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| AAVAS AAVAS | — | — | Pending | 13.2% | — |
| CANFINHOME Can Fin Homes Limited | -100.0% | 35 | Data Limited | 16.9% | — |
| HOMEFIRST HOMEFIRST | — | — | Pending | 15.2% | — |
| APTUS APTUS | — | — | Pending | 17.4% | — |
| SAMMAANCAP SAMMAANCAP | — | — | Pending | -8.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for INDIASHLTR in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of INDIASHLTR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for INDIASHLTR →
Compare
Head-to-head with peers
Compare INDIASHLTR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse INDIASHLTRNow →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.