IND TERRAIN FASHIONS LTD
INDTERRAIN · General/Diversified · NSE
₹32
Current Market Price
Fair Value (DCF)
₹28
Margin of Safety
-14.4%
Updated 2d ago
YieldIQ Score
22/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
22%
ROE
—
Debt/Equity
0.60
WACC
11.1%
Market Cap
₹164 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
14.2×
Enterprise multiple
Debt / EBITDA
7.3×
Leverage vs earnings
Interest Coverage
-0.7×
EBIT covers interest
Current Ratio
1.72×
Short-term liquidity
Asset Turnover
0.77×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹32.44
Bear case
₹6.94
MoS -367.4%
Base case
₹27.77
MoS -16.8%
Bull case
₹39.41
MoS +17.7%
Ratio Trends
INDTERRAIN · last 4 annual periods
ROE
-23.3%
ROCE
0.3%
Operating Margin
—
Debt / Equity
0.64×
PE
32.2×
EV / EBITDA
5.8×
Historical Financials
INDTERRAIN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹213 Cr | ₹336 Cr | ₹501 Cr | ₹456 Cr | ₹341 Cr | +12.4% |
| EBITDA | — | ₹31.9 Cr | ₹57.9 Cr | ₹33.4 Cr | ₹0.9 Cr | -58.4% |
| EBIT | ₹-30.6 Cr | ₹11.1 Cr | ₹32.4 Cr | ₹11.7 Cr | — | — |
| PAT | ₹-30.8 Cr | ₹-13.3 Cr | ₹7.1 Cr | ₹-14.9 Cr | ₹-42.7 Cr | — |
| EPS (diluted) | ₹-7.90 | ₹-0.54 | ₹1.62 | ₹-3.37 | — | — |
| CFO | ₹14.1 Cr | ₹22.5 Cr | ₹6.3 Cr | ₹-14.1 Cr | ₹19.2 Cr | +8.1% |
| CapEx | — | — | — | — | ₹-3.2 Cr | — |
| FCF | — | — | — | — | ₹16.0 Cr | +0.0% |
| Total Assets | — | ₹473 Cr | ₹546 Cr | ₹522 Cr | ₹442 Cr | -1.6% |
| Total Debt | — | — | ₹46.6 Cr | ₹91.5 Cr | ₹117 Cr | +26.0% |
| Shareholders' Equity | — | — | ₹212 Cr | ₹197 Cr | ₹183 Cr | -3.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
INDTERRAIN vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SSDL SSDL | — | — | Pending | 17.2% | — |
| MUFTI MUFTI | — | — | Pending | 16.7% | — |
| HEADSUP HEADS UP VENTURES LIMITED | -25.0% | 61 | High Risk | 9.1% | — |
| SUULD SUULD | — | — | Pending | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for INDTERRAIN in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. IND TERRAIN FASHIONS LTD (INDTERRAIN.NS) trades at 32.44 vs a model fair value of 27.77, a gap of -14.4%. Piotroski F-score: 5/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of INDTERRAIN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for INDTERRAIN →
Compare
Head-to-head with peers
Compare INDTERRAIN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse INDTERRAINNow →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.