INDIA NIPPON ELECT LTD
INDNIPPON · General/Diversified · NSE
₹784
Current Market Price
Fair Value (DCF)
₹474
Margin of Safety
-39.5%
Updated 1d ago
YieldIQ Score
53/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
51%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹1,773 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.7%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
396.9×
EBIT covers interest
Current Ratio
2.38×
Short-term liquidity
Asset Turnover
0.89×
Revenue per ₹ of assets
Revenue CAGR (3Y)
14.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹783.75
Bear case
₹259.34
MoS -202.2%
Base case
₹474.43
MoS -65.2%
Bull case
₹534.46
MoS -46.6%
Ratio Trends
INDNIPPON · last 8 annual periods
ROE
11.6%
ROCE
17.3%
Operating Margin
—
Debt / Equity
0.00×
PE
15.5×
EV / EBITDA
9.8×
Historical Financials
INDNIPPON · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹481 Cr | ₹566 Cr | ₹158 Cr | ₹196 Cr | ₹832 Cr | +14.7% |
| EBITDA | — | ₹74.8 Cr | ₹75.4 Cr | ₹91.2 Cr | ₹124 Cr | +13.4% |
| EBIT | ₹51.2 Cr | ₹62.0 Cr | ₹16.1 Cr | ₹26.1 Cr | — | -15.5% |
| PAT | ₹39.6 Cr | ₹50.3 Cr | ₹14.2 Cr | ₹20.4 Cr | ₹82.3 Cr | +20.0% |
| EPS (diluted) | ₹17.52 | ₹22.21 | ₹6.28 | ₹9.03 | — | -15.3% |
| CFO | ₹38.3 Cr | ₹7.0 Cr | ₹56.9 Cr | ₹70.5 Cr | ₹49.6 Cr | +6.7% |
| CapEx | — | — | — | — | ₹-23.3 Cr | — |
| FCF | — | — | — | — | ₹26.3 Cr | +0.0% |
| Total Assets | — | ₹641 Cr | ₹718 Cr | ₹837 Cr | ₹939 Cr | +10.0% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹2.1 Cr | — |
| Shareholders' Equity | — | — | ₹560 Cr | ₹623 Cr | ₹711 Cr | +6.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
INDNIPPON vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| NDRAUTO NDR AUTO COMPONENTS LTD | -40.6% | 43 | Overvalued | 17.6% | — |
| TALBROAUTO TALBROS AUTO. COMP. LTD | -0.7% | 58 | Fairly valued | 14.9% | — |
| GNA GNA AXLES LIMITED | -14.9% | 45 | Fairly valued | 11.9% | — |
| RACLGEAR RACL GEARTECH LIMITED | -29.1% | 38 | Overvalued | 10.5% | — |
| STUDDS STUDDS | — | — | Pending | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for INDNIPPON in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of INDNIPPON →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for INDNIPPON →
Compare
Head-to-head with peers
Compare INDNIPPON side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse INDNIPPONNow →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.