INSPIRISYS SOLUTIONS LTD
INSPIRISYS · Chemicals · NSE
₹85
Current Market Price
Fair Value (DCF)
₹158
Margin of Safety
+85.9%
Updated 2d ago
YieldIQ Score
61/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
40%
ROE
—
Debt/Equity
1.28
WACC
11.1%
Market Cap
₹336 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.2%
Return on capital employed
EV / EBITDA
7.7×
Enterprise multiple
Debt / EBITDA
2.0×
Leverage vs earnings
Interest Coverage
4.4×
EBIT covers interest
Current Ratio
1.72×
Short-term liquidity
Asset Turnover
1.45×
Revenue per ₹ of assets
Revenue CAGR (3Y)
4.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹84.77
Bear case
₹89.92
MoS +5.7%
Base case
₹157.62
MoS +46.2%
Bull case
₹209.56
MoS +59.5%
Ratio Trends
INSPIRISYS · last 4 annual periods
ROE
54.2%
ROCE
24.7%
Operating Margin
—
Debt / Equity
1.44×
PE
—
EV / EBITDA
7.8×
Historical Financials
INSPIRISYS · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹341 Cr | ₹370 Cr | ₹490 Cr | ₹388 Cr | +4.3% |
| EBITDA | ₹0.4 Cr | ₹32.1 Cr | ₹33.6 Cr | ₹35.3 Cr | +353.0% |
| EBIT | — | — | — | — | — |
| PAT | ₹-13.3 Cr | ₹-2.5 Cr | ₹3.7 Cr | ₹31.7 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-11.9 Cr | ₹18.2 Cr | ₹28.8 Cr | ₹38.7 Cr | — |
| CapEx | ₹-2.1 Cr | ₹-2.5 Cr | ₹-4.0 Cr | ₹-3.1 Cr | — |
| FCF | ₹-14.0 Cr | ₹15.7 Cr | ₹24.8 Cr | ₹35.6 Cr | — |
| Total Assets | ₹200 Cr | ₹212 Cr | ₹263 Cr | ₹267 Cr | +10.2% |
| Total Debt | ₹109 Cr | ₹105 Cr | ₹83.0 Cr | ₹84.5 Cr | -8.2% |
| Shareholders' Equity | ₹0.8 Cr | ₹-8.4 Cr | ₹29.3 Cr | ₹58.5 Cr | +320.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
INSPIRISYS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| 3IINFOLTD 3I INFOTECH LIMITED | +39.0% | 65 | Undervalued | 8.3% | — |
| FCSSOFT FCS SOFTWARE SOLN. LTD. | -79.7% | 40 | High Risk | 0.8% | — |
| CYBERTECH CYBERTECH SYSTEMS & SOFTW | +111.2% | 70 | Undervalued | 14.1% | — |
| ASMS BARTRONICS INDIA LIMITED | -89.3% | 17 | Data Limited | 6.2% | — |
| ALANKIT ALANKIT | — | — | Pending | 6.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for INSPIRISYS in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of INSPIRISYS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for INSPIRISYS →
Compare
Head-to-head with peers
Compare INSPIRISYS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse INSPIRISYSNow →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.