Inox Wind Limited
INOXWIND · Power/Utilities · NSE
₹95
Current Market Price
Fair Value (DCF)
₹49
Margin of Safety
-48.3%
Updated just now
YieldIQ Score
43/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
28%
ROE
8.0%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.16 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.0%
Return on capital employed
EV / EBITDA
17.9×
Enterprise multiple
Debt / EBITDA
1.1×
Leverage vs earnings
Interest Coverage
6.6×
EBIT covers interest
Current Ratio
1.64×
Short-term liquidity
Asset Turnover
0.44×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
43.9%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹94.79
Bear case
₹29.11
MoS -225.6%
Base case
₹49.01
MoS -93.4%
Bull case
₹62.81
MoS -50.9%
Ratio Trends
INOXWIND · last 8 annual periods
ROE
8.0%
ROCE
11.5%
Operating Margin
—
Debt / Equity
0.27×
PE
—
EV / EBITDA
—
Historical Financials
INOXWIND · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹711 Cr | ₹625 Cr | ₹193 Cr | ₹528 Cr | ₹3507 Cr | +49.0% |
| EBITDA | — | ₹-282 Cr | ₹-307 Cr | ₹254 Cr | ₹815 Cr | — |
| EBIT | ₹-177 Cr | ₹-318 Cr | ₹-54.0 Cr | ₹94.1 Cr | — | — |
| PAT | ₹-307 Cr | ₹-430 Cr | ₹-119 Cr | ₹36.7 Cr | ₹448 Cr | — |
| EPS (diluted) | ₹-13.84 | ₹-19.37 | ₹-3.66 | ₹1.16 | — | — |
| CFO | ₹-112 Cr | ₹-422 Cr | ₹-1099 Cr | ₹-147 Cr | ₹138 Cr | — |
| CapEx | — | — | — | — | ₹-620 Cr | — |
| FCF | — | — | — | — | ₹-483 Cr | — |
| Total Assets | — | ₹5965 Cr | ₹6083 Cr | ₹6795 Cr | ₹8795 Cr | +10.2% |
| Total Debt | — | — | ₹1485 Cr | ₹2980 Cr | ₹1500 Cr | +0.3% |
| Shareholders' Equity | — | — | ₹1736 Cr | ₹1697 Cr | ₹5606 Cr | +34.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
INOXWIND vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| JYOTICNC JYOTICNC | — | — | Pending | 18.7% | — |
| KSB Ksb Limited | -74.9% | 46 | Data Limited | 16.1% | 48.6× |
| TRITURBINE TRITURBINE | — | — | Pending | 29.3% | — |
| ELGIEQUIP ELGIEQUIP | — | — | Pending | 18.8% | — |
| TDPOWERSYS TDPOWERSYS | — | — | Pending | 20.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for INOXWIND in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of INOXWIND →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for INOXWIND →
Compare
Head-to-head with peers
Compare INOXWIND side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse INOXWINDNow →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.