INNOVISION LIMITED

INNOVISION · General/Diversified · NSE

₹288

Current Market Price

Near Fair Value

Fair Value (DCF)

₹304

Discount to FV

+5.3%

Valuation engine: DCF

Updated just now

DCF Sensitivity →

YieldIQ Score

61/100

Piotroski F-Score

6/9

Economic Moat

Narrow

Confidence

26%

ROE

12.6%

Debt/Equity

0.43

WACC

11.1%

Market Cap

₹686.42 Cr

Quality & Valuation

Neutral model outputs — no recommendations.

ROCE

14.6%

Return on capital employed

EV / EBITDA

10.7×

Enterprise multiple

Debt / EBITDA

2.1×

Leverage vs earnings

Interest Coverage

6.1×

EBIT covers interest

Current Ratio

1.45×

Short-term liquidity

Asset Turnover

4.45×

Revenue per ₹ of assets

Revenue CAGR (3Y)

56.6%

3-year revenue growth

Revenue CAGR (5Y)

—

5-year revenue growth

DCF Scenario Analysis

vs CMP ₹288.25

Bear case

Margin of Safety -127.2%

Implied upside -56.0%

Base case

Margin of Safety +4.8%

Implied upside +5.0%

Bull case

Margin of Safety +18.0%

Implied upside +22.0%

Ratio Trends

INNOVISION · last 4 annual periods

ROE

12.6%

min 12.6%max 35.8%

ROCE

14.6%

min 14.6%max 28.9%

Operating Margin

—

min —max —

Debt / Equity

0.43×

min 0.43×max 0.97×

—

min —max —

EV / EBITDA

—

min —max —

Historical Financials

INNOVISION · Annual, last 4 years· amounts in ₹Cr unless noted

Metric	2023 yfinance	2024 yfinance	2025 yfinance	2026 yfinance	CAGR
Revenue	₹256 Cr	₹510 Cr	₹893 Cr	₹981 Cr	+56.6%
EBITDA	₹15.2 Cr	₹18.2 Cr	₹51.8 Cr	₹61.1 Cr	+59.2%
EBIT	₹14.3 Cr	₹16.4 Cr	₹46.7 Cr	—	+48.5%
PAT	₹8.9 Cr	₹10.4 Cr	₹29.5 Cr	₹36.9 Cr	+60.8%
EPS (diluted)	₹3.73	₹4.36	—	—	+5.3%
CFO	₹3.4 Cr	₹6.4 Cr	₹-21.1 Cr	₹-28.2 Cr	—
CapEx	₹-1.6 Cr	₹-6.5 Cr	₹-1.4 Cr	₹-2.9 Cr	—
FCF	₹1.8 Cr	₹-0.1 Cr	₹-22.4 Cr	₹-31.1 Cr	—
Total Assets	₹108 Cr	₹157 Cr	₹220 Cr	₹474 Cr	+63.6%
Total Debt	₹34.4 Cr	₹48.8 Cr	₹79.5 Cr	₹125 Cr	+53.8%
Shareholders' Equity	₹40.3 Cr	₹52.4 Cr	₹82.3 Cr	₹294 Cr	+94.1%

CAGR computed across the visible window. Signs reverse if start value is zero or negative.

Peer Comparison

INNOVISION vs 2 closest peers by market-cap band

Peer	MoS	Score	Verdict	ROE	PE
AARVI AARVI	—	—	Pending	12.4%	10.1×
ACEINTEG ACEINTEG	—	—	Pending	-8.9%	—

Click a ticker to view its fair-value analysis.

Dividend History

No dividend events recorded for INNOVISION in the last 10 years.

AI Analysis Summary

Model-generated description of metrics. Not investment advice. INNOVISION LIMITED (INNOVISION.NS) trades at 288.25 vs a model fair value of 303.56, a gap of 5.3%. Piotroski F-score: 6/9. 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 INNOVISION →

DuPont

ROE decomposition

Why ROE is what it is →

Technicals

RSI, MACD, MAs

Reference indicators →

News & Filings

Recent activity

BSE filings + news for INNOVISION →

Compare

Head-to-head with peers

Compare INNOVISION side by side →

Run Full Interactive Analysis

Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.

Analyse INNOVISIONNow →

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.