INDIGO PAINTS LIMITED
INDIGOPNTS · Airlines · NSE
₹870
Current Market Price
Fair Value (DCF)
₹489
Margin of Safety
-43.8%
Updated just now
YieldIQ Score
46/100
Piotroski F-Score
4/9
Economic Moat
Moderate
Confidence
50%
ROE
—
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹4,146 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.2%
Return on capital employed
EV / EBITDA
15.9×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
59.8×
EBIT covers interest
Current Ratio
2.37×
Short-term liquidity
Asset Turnover
0.95×
Revenue per ₹ of assets
Revenue CAGR (3Y)
14.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹869.7
Bear case
₹297.55
MoS -192.3%
Base case
₹489.09
MoS -77.8%
Bull case
₹605.26
MoS -43.7%
Ratio Trends
INDIGOPNTS · last 5 annual periods
ROE
13.8%
ROCE
23.8%
Operating Margin
—
Debt / Equity
0.03×
PE
36.4×
EV / EBITDA
24.8×
Historical Financials
INDIGOPNTS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹723 Cr | ₹906 Cr | ₹1073 Cr | ₹1306 Cr | ₹1334 Cr | +16.5% |
| EBITDA | — | ₹147 Cr | ₹192 Cr | ₹252 Cr | ₹252 Cr | +14.4% |
| EBIT | ₹102 Cr | ₹116 Cr | ₹157 Cr | ₹201 Cr | — | +18.5% |
| PAT | ₹70.9 Cr | ₹84.0 Cr | ₹132 Cr | ₹149 Cr | ₹142 Cr | +18.9% |
| EPS (diluted) | ₹15.54 | ₹17.63 | ₹27.67 | ₹30.87 | — | +18.7% |
| CFO | ₹121 Cr | ₹65.2 Cr | ₹116 Cr | ₹151 Cr | ₹206 Cr | +14.1% |
| CapEx | — | — | — | — | ₹-136 Cr | — |
| FCF | — | — | — | — | ₹69.5 Cr | +0.0% |
| Total Assets | — | ₹920 Cr | ₹1062 Cr | ₹1270 Cr | ₹1410 Cr | +11.3% |
| Total Debt | — | — | ₹0.0 Cr | ₹1.6 Cr | ₹27.3 Cr | — |
| Shareholders' Equity | — | — | ₹776 Cr | ₹902 Cr | ₹1031 Cr | +7.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
INDIGOPNTS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| NEOGEN NEOGEN CHEMICALS LIMITED | -65.4% | 45 | Data Limited | 4.4% | — |
| LXCHEM LXCHEM | — | — | Pending | 6.0% | — |
| VISHNU VISHNU CHEMICALS LIMITED | -43.0% | 47 | Above Fair Value | 13.7% | — |
| RESPONIND RESPONSIVE INDUSTRIES LTD | -30.7% | 55 | Above Fair Value | 14.8% | — |
| POCL POCL | — | — | Pending | 9.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for INDIGOPNTS in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. INDIGO PAINTS LIMITED (INDIGOPNTS.NS) trades at 869.70 vs a model fair value of 489.09, a gap of -43.8%. Piotroski F-score: 4/9. Moat lab...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of INDIGOPNTS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for INDIGOPNTS →
Compare
Head-to-head with peers
Compare INDIGOPNTS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse INDIGOPNTSNow →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.