INTENSE TECHNOLOGIES LTD
INTENTECH · General/Diversified · NSE
₹107
Current Market Price
Fair Value (DCF)
₹96
Margin of Safety
-10.4%
Updated 1d ago
YieldIQ Score
48/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
55%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹249 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.7%
Return on capital employed
EV / EBITDA
15.8×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
680.3×
EBIT covers interest
Current Ratio
4.42×
Short-term liquidity
Asset Turnover
0.86×
Revenue per ₹ of assets
Revenue CAGR (3Y)
21.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹106.76
Bear case
₹59.91
MoS -78.2%
Base case
₹95.67
MoS -11.6%
Bull case
₹119.49
MoS +10.7%
Ratio Trends
INTENTECH · last 4 annual periods
ROE
11.6%
ROCE
17.9%
Operating Margin
—
Debt / Equity
0.00×
PE
9.8×
EV / EBITDA
6.6×
Historical Financials
INTENTECH · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹83.0 Cr | ₹90.6 Cr | ₹114 Cr | ₹150 Cr | +21.8% |
| EBITDA | ₹25.4 Cr | ₹18.5 Cr | ₹22.4 Cr | ₹25.3 Cr | -0.1% |
| EBIT | — | — | — | — | — |
| PAT | ₹19.1 Cr | ₹13.7 Cr | ₹15.6 Cr | ₹16.3 Cr | -5.1% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹23.5 Cr | ₹-3.8 Cr | ₹27.8 Cr | ₹1.8 Cr | -57.2% |
| CapEx | ₹-7.2 Cr | ₹-9.9 Cr | ₹-1.8 Cr | ₹-5.3 Cr | — |
| FCF | ₹16.3 Cr | ₹-13.8 Cr | ₹26.0 Cr | ₹-3.4 Cr | — |
| Total Assets | ₹117 Cr | ₹133 Cr | ₹152 Cr | ₹174 Cr | +14.3% |
| Total Debt | ₹0.9 Cr | ₹0.4 Cr | ₹0.2 Cr | ₹0.2 Cr | -37.0% |
| Shareholders' Equity | ₹97.2 Cr | ₹113 Cr | ₹129 Cr | ₹141 Cr | +13.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
INTENTECH vs 2 closest peers by market-cap band
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for INTENTECH in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of INTENTECH →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for INTENTECH →
Compare
Head-to-head with peers
Compare INTENTECH side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse INTENTECHNow →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.