INDO AMINES LIMITED
INDOAMIN · General/Diversified · NSE
₹131
Current Market Price
Fair Value (DCF)
₹129
Discount to FV
-1.9%
Updated just now
YieldIQ Score
56/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
35%
ROE
20.2%
Debt/Equity
0.79
WACC
11.1%
Market Cap
₹953.22 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.5%
Return on capital employed
EV / EBITDA
10.2×
Enterprise multiple
Debt / EBITDA
2.6×
Leverage vs earnings
Interest Coverage
4.4×
EBIT covers interest
Current Ratio
1.26×
Short-term liquidity
Asset Turnover
1.49×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹131.32
Bear case
Margin of Safety -684.5%
Implied upside -87.3%
Base case
Margin of Safety -2.0%
Implied upside -1.9%
Bull case
Margin of Safety +19.2%
Implied upside +23.7%
Ratio Trends
INDOAMIN · last 5 annual periods
ROE
20.2%
ROCE
21.5%
Operating Margin
—
Debt / Equity
0.79×
PE
13.7×
EV / EBITDA
8.8×
Historical Financials
INDOAMIN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹779 Cr | ₹941 Cr | ₹943 Cr | ₹1079 Cr | ₹1160 Cr | +10.5% |
| EBITDA | ₹60.5 Cr | ₹89.0 Cr | ₹93.9 Cr | ₹116 Cr | ₹151 Cr | +25.8% |
| EBIT | ₹48.5 Cr | ₹74.0 Cr | ₹80.3 Cr | — | — | +13.4% |
| PAT | ₹23.0 Cr | ₹40.9 Cr | ₹42.7 Cr | ₹55.9 Cr | ₹79.3 Cr | +36.2% |
| EPS (diluted) | ₹3.26 | ₹5.78 | ₹6.06 | — | — | +16.8% |
| CFO | ₹15.5 Cr | ₹20.4 Cr | ₹69.9 Cr | ₹35.4 Cr | ₹78.8 Cr | +50.3% |
| CapEx | ₹-39.7 Cr | ₹-31.3 Cr | ₹-30.8 Cr | ₹-91.4 Cr | ₹-78.4 Cr | — |
| FCF | ₹-24.3 Cr | ₹-11.0 Cr | ₹39.1 Cr | ₹-56.0 Cr | ₹0.4 Cr | — |
| Total Assets | ₹554 Cr | ₹597 Cr | ₹635 Cr | ₹779 Cr | ₹897 Cr | +12.8% |
| Total Debt | ₹207 Cr | ₹232 Cr | ₹217 Cr | ₹284 Cr | ₹311 Cr | +10.7% |
| Shareholders' Equity | ₹187 Cr | ₹225 Cr | ₹265 Cr | ₹318 Cr | ₹392 Cr | +20.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
INDOAMIN vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 SRHHYPOLTD SRHHYPOLTD | — | — | Pending | 9.7% | — |
INDOBORAX INDOBORAX | — | — | Pending | 13.0% | — |
VALIANTORG VALIANTORG | — | — | Pending | -0.5% | — |
GEMAROMA GEMAROMA | — | — | Pending | 0.3% | — |
 UNIENTER UNIENTER | — | — | Pending | 0.0% | — |
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)
₹2.00/sh
Last payout
2025-09-17
₹0.50
Peak payout
₹0.50
Trailing yield
0.38%
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. INDO AMINES LIMITED (INDOAMIN.NS) trades at 131.32 vs a model fair value of 128.81, a gap of -1.9%. Piotroski F-score: 7/9. Moat label: N...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of INDOAMIN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for INDOAMIN →
Compare
Head-to-head with peers
Compare INDOAMIN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse INDOAMINNow →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.