INOX India Limited
INOXINDIA · General/Diversified · NSE
₹1,510
Current Market Price
Fair Value (DCF)
₹694
Margin of Safety
-54.0%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
52%
ROE
25.9%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.14 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
33.6%
Return on capital employed
EV / EBITDA
37.7×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
67.3×
EBIT covers interest
Current Ratio
1.68×
Short-term liquidity
Asset Turnover
0.87×
Revenue per ₹ of assets
Revenue CAGR (3Y)
15.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,510.4
Bear case
₹363.02
MoS -316.1%
Base case
₹694.32
MoS -117.5%
Bull case
₹829.44
MoS -82.1%
Ratio Trends
INOXINDIA · last 4 annual periods
ROE
25.9%
ROCE
35.8%
Operating Margin
—
Debt / Equity
0.05×
PE
—
EV / EBITDA
—
Historical Financials
INOXINDIA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹758 Cr | ₹939 Cr | ₹1106 Cr | ₹1280 Cr | +19.1% |
| EBITDA | ₹188 Cr | ₹222 Cr | ₹279 Cr | ₹328 Cr | +20.5% |
| EBIT | — | — | ₹58.7 Cr | — | +0.0% |
| PAT | ₹130 Cr | ₹155 Cr | ₹196 Cr | ₹226 Cr | +20.1% |
| EPS (diluted) | — | — | ₹4.72 | — | +0.0% |
| CFO | ₹97.0 Cr | ₹177 Cr | ₹125 Cr | ₹122 Cr | +7.9% |
| CapEx | ₹-43.9 Cr | ₹-46.9 Cr | — | ₹-125 Cr | — |
| FCF | ₹53.1 Cr | ₹130 Cr | — | ₹-3.1 Cr | — |
| Total Assets | ₹897 Cr | ₹1148 Cr | ₹1220 Cr | ₹1655 Cr | +22.7% |
| Total Debt | ₹54.5 Cr | ₹9.0 Cr | ₹4.9 Cr | ₹43.2 Cr | -7.4% |
| Shareholders' Equity | ₹502 Cr | ₹549 Cr | ₹676 Cr | ₹874 Cr | +20.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
INOXINDIA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| INGERRAND INGERRAND | — | — | Pending | 43.9% | — |
| TEGA TEGA | — | — | Pending | 14.3% | — |
| KIRLOSBROS KIRLOSBROS | — | — | Pending | 19.8% | — |
| AZAD AZAD | — | — | Pending | 6.3% | — |
| MTARTECH MTARTECH | — | — | Pending | 7.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹2.00/sh
Last payout
2025-06-04
₹2.00
Peak payout
₹2.00
Trailing yield
0.13%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. INOX India Limited (INOXINDIA.NS) trades at 1510.40 vs a model fair value of 694.32, a gap of -54.0%. Piotroski F-score: 6/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of INOXINDIA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for INOXINDIA →
Compare
Head-to-head with peers
Compare INOXINDIA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse INOXINDIANow →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.