INDIGO PAINTS LIMITED
INDIGOPNTS · Airlines · NSE
₹953
Current Market Price
Fair Value (DCF)
₹674
Discount to FV
-29.2%
Updated 24m ago
YieldIQ Score
64/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
63%
ROE
13.8%
Debt/Equity
0.03
WACC
11.1%
Market Cap
₹4,541 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.8%
Return on capital employed
EV / EBITDA
16.5×
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
0.93×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹952.55
Bear case
Discount -159.3%
Base case
Discount -41.3%
Bull case
Discount -17.8%
Ratio Trends
INDIGOPNTS · last 5 annual periods
ROE
13.8%
ROCE
23.8%
Operating Margin
—
Debt / Equity
0.03×
PE
36.4×
EV / EBITDA
24.9×
Historical Financials
INDIGOPNTS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹723 Cr | ₹901 Cr | ₹1068 Cr | ₹1300 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 | ₹147 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 | — | ₹-121 Cr | ₹-199 Cr | ₹-104 Cr | ₹-136 Cr | — |
| FCF | — | ₹-55.6 Cr | ₹-83.1 Cr | ₹46.6 Cr | ₹69.5 Cr | — |
| Total Assets | — | ₹920 Cr | ₹1062 Cr | ₹1270 Cr | ₹1410 Cr | +11.3% |
| Total Debt | — | ₹12.4 Cr | ₹11.9 Cr | ₹21.0 Cr | ₹27.3 Cr | +21.7% |
| Shareholders' Equity | — | ₹650 Cr | ₹776 Cr | ₹902 Cr | ₹1031 Cr | +12.2% |
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 | — | — | Pending | 3.5% | — |
 LXCHEM LXCHEM | — | — | Pending | 4.0% | 37.8× |
VISHNU VISHNU | — | — | Pending | 13.7% | — |
 RESPONIND RESPONIND | — | — | Pending | 14.8% | — |
POCL POCL | — | — | Pending | 9.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹13.50/sh
Last payout
2025-08-22
₹3.50
Peak payout
₹3.50
Trailing yield
0.37%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. INDIGO PAINTS LIMITED (INDIGOPNTS.NS) trades at 952.55 vs a model fair value of 674.00, a gap of -29.2%. Piotroski F-score: 6/9. 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.