INDIQUBE SPACES LIMITED
INDIQUBE · General/Diversified · NSE
₹156
Current Market Price
Fair Value (DCF)
₹91
Discount to FV
-41.6%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
36%
ROE
-20.7%
Debt/Equity
10.12
WACC
11.1%
Market Cap
₹3,312 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.7%
Return on capital employed
EV / EBITDA
8.6×
Enterprise multiple
Debt / EBITDA
5.4×
Leverage vs earnings
Interest Coverage
0.5×
EBIT covers interest
Current Ratio
0.26×
Short-term liquidity
Asset Turnover
0.31×
Revenue per ₹ of assets
Revenue CAGR (3Y)
35.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹156.21
Bear case
Margin of Safety —
Implied upside -Infinity%
Base case
Margin of Safety -248.9%
Implied upside -71.3%
Bull case
Margin of Safety -74.8%
Implied upside -42.8%
Ratio Trends
INDIQUBE · last 5 annual periods
ROE
-20.7%
ROCE
16.7%
Operating Margin
—
Debt / Equity
10.12×
PE
—
EV / EBITDA
—
Historical Financials
INDIQUBE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹344 Cr | ₹580 Cr | ₹831 Cr | ₹1059 Cr | ₹1451 Cr | +43.3% |
| EBITDA | ₹140 Cr | ₹257 Cr | ₹261 Cr | ₹660 Cr | ₹958 Cr | +61.8% |
| EBIT | ₹-81.3 Cr | ₹-41.0 Cr | ₹-131 Cr | ₹168 Cr | — | — |
| PAT | ₹-188 Cr | ₹-198 Cr | ₹-342 Cr | ₹-140 Cr | ₹-106 Cr | — |
| EPS (diluted) | ₹-8.97 | ₹-9.43 | ₹-16.26 | ₹-6.65 | — | — |
| CFO | ₹202 Cr | ₹324 Cr | ₹542 Cr | ₹612 Cr | ₹920 Cr | +46.0% |
| CapEx | ₹-47.0 Cr | ₹-172 Cr | ₹-190 Cr | ₹-258 Cr | ₹-427 Cr | — |
| FCF | ₹155 Cr | ₹152 Cr | ₹352 Cr | ₹354 Cr | ₹494 Cr | +33.5% |
| Total Assets | ₹2284 Cr | ₹2969 Cr | ₹3668 Cr | ₹4685 Cr | ₹6511 Cr | +29.9% |
| Total Debt | ₹2160 Cr | ₹2926 Cr | ₹3049 Cr | ₹4088 Cr | ₹5207 Cr | +24.6% |
| Shareholders' Equity | ₹-139 Cr | ₹-308 Cr | ₹131 Cr | ₹-3.1 Cr | ₹515 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
INDIQUBE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
EFCIL EFCIL | — | — | Pending | 28.7% | — |
SMARTWORKS SMARTWORKS | — | — | Pending | -58.6% | — |
SCILAL SCILAL | — | — | Pending | -6.3% | — |
AURUM AURUM | — | — | Pending | -2.1% | — |
TEXINFRA TEXINFRA | — | — | Pending | -0.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for INDIQUBE in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of INDIQUBE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for INDIQUBE →
Compare
Head-to-head with peers
Compare INDIQUBE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse INDIQUBENow →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.