INTENSE TECHNOLOGIES LTD
INTENTECH · General/Diversified · NSE
₹101
Current Market Price
Fair Value (DCF)
₹73
Discount to FV
-27.9%
Updated just now
YieldIQ Score
18/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
39%
ROE
-12.5%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹235.64 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
-11.9%
Return on capital employed
EV / EBITDA
14.4×
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
0.72×
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.5%
3-year revenue growth
Revenue CAGR (5Y)
11.7%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹100.89
Bear case
Margin of Safety -690.7%
Implied upside -87.4%
Base case
Margin of Safety -63.1%
Implied upside -38.7%
Bull case
Margin of Safety -2.8%
Implied upside -2.7%
Ratio Trends
INTENTECH · last 9 annual periods
ROE
-12.5%
ROCE
-11.9%
Operating Margin
—
Debt / Equity
0.00×
PE
9.8×
EV / EBITDA
6.6×
Historical Financials
INTENTECH · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹83.0 Cr | ₹90.6 Cr | ₹114 Cr | ₹150 Cr | ₹125 Cr | +10.9% |
| EBITDA | ₹25.4 Cr | ₹18.5 Cr | ₹22.4 Cr | ₹25.4 Cr | ₹-15.0 Cr | — |
| EBIT | ₹24.7 Cr | ₹17.1 Cr | ₹20.4 Cr | — | — | -4.7% |
| PAT | ₹19.1 Cr | ₹13.7 Cr | ₹15.6 Cr | ₹16.3 Cr | ₹-15.7 Cr | — |
| EPS (diluted) | ₹8.49 | ₹5.86 | ₹6.63 | — | — | -6.0% |
| CFO | ₹23.5 Cr | ₹-3.8 Cr | ₹27.8 Cr | ₹3.2 Cr | ₹23.5 Cr | -0.0% |
| CapEx | ₹-7.2 Cr | ₹-9.9 Cr | ₹-1.8 Cr | ₹-5.3 Cr | — | — |
| FCF | ₹16.3 Cr | ₹-13.8 Cr | ₹26.0 Cr | ₹-2.0 Cr | — | — |
| Total Assets | ₹117 Cr | ₹133 Cr | ₹152 Cr | ₹174 Cr | ₹160 Cr | +8.2% |
| Total Debt | ₹0.9 Cr | ₹0.4 Cr | ₹0.2 Cr | ₹0.2 Cr | ₹0.2 Cr | -36.2% |
| Shareholders' Equity | ₹97.2 Cr | ₹113 Cr | ₹129 Cr | ₹141 Cr | ₹125 Cr | +6.5% |
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
7 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹3.30/sh
Last payout
2025-09-23
₹1.00
Peak payout
₹1.00
Trailing yield
0.99%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. INTENSE TECHNOLOGIES LTD (INTENTECH.NS) trades at 100.89 vs a model fair value of 72.74, a gap of -27.9%. Piotroski F-score: 4/9. Moat la...
Read full AI analysis →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.