INTL CONVEYORS LIMITED
INTLCONV · General/Diversified · NSE
₹78
Current Market Price
Fair Value (DCF)
₹101
Discount to FV
+29.9%
Updated just now
YieldIQ Score
65/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
53%
ROE
16.1%
Debt/Equity
0.17
WACC
11.1%
Market Cap
₹497.11 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.9%
Return on capital employed
EV / EBITDA
6.9×
Enterprise multiple
Debt / EBITDA
1.8×
Leverage vs earnings
Interest Coverage
15.1×
EBIT covers interest
Current Ratio
3.95×
Short-term liquidity
Asset Turnover
0.34×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-0.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹77.94
Bear case
Discount -52.0%
Base case
Discount +23.0%
Bull case
Discount +37.6%
Ratio Trends
INTLCONV · last 5 annual periods
ROE
16.1%
ROCE
19.9%
Operating Margin
—
Debt / Equity
0.17×
PE
10.6×
EV / EBITDA
8.5×
Historical Financials
INTLCONV · 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 | ₹201 Cr | ₹214 Cr | ₹134 Cr | ₹152 Cr | ₹213 Cr | +1.5% |
| EBITDA | ₹32.8 Cr | ₹43.0 Cr | ₹87.6 Cr | ₹126 Cr | ₹99.0 Cr | +31.9% |
| EBIT | ₹31.0 Cr | ₹41.1 Cr | ₹86.0 Cr | — | — | +29.1% |
| PAT | ₹16.2 Cr | ₹28.7 Cr | ₹62.4 Cr | ₹91.7 Cr | ₹68.4 Cr | +43.4% |
| EPS (diluted) | ₹2.40 | ₹4.28 | ₹9.82 | — | — | +42.2% |
| CFO | ₹36.7 Cr | ₹3.6 Cr | ₹12.0 Cr | ₹14.9 Cr | ₹34.5 Cr | -1.5% |
| CapEx | ₹-3.2 Cr | ₹-0.4 Cr | ₹-1.0 Cr | ₹-0.4 Cr | ₹-3.3 Cr | — |
| FCF | ₹33.5 Cr | ₹3.1 Cr | ₹11.0 Cr | ₹14.5 Cr | ₹31.2 Cr | -1.7% |
| Total Assets | ₹305 Cr | ₹311 Cr | ₹439 Cr | ₹508 Cr | ₹569 Cr | +16.8% |
| Total Debt | ₹19.5 Cr | ₹64.8 Cr | ₹125 Cr | ₹86.4 Cr | ₹73.4 Cr | +39.3% |
| Shareholders' Equity | ₹216 Cr | ₹215 Cr | ₹273 Cr | ₹362 Cr | ₹424 Cr | +18.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
INTLCONV vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
HERCULES HERCULES | — | — | Pending | 3.8% | — |
LOKESHMACH LOKESHMACH | — | — | Pending | 0.3% | — |
GUJAPOLLO GUJAPOLLO | — | — | Pending | 0.3% | — |
 MAZDA MAZDA | — | — | Pending | 10.8% | — |
KABRAEXTRU KABRAEXTRU | — | — | Pending | 7.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
5 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹4.95/sh
Last payout
2025-09-17
₹0.75
Peak payout
₹1.10
Trailing yield
0.96%
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. INTL CONVEYORS LIMITED (INTLCONV.NS) trades at 77.94 vs a model fair value of 101.25, a gap of 29.9%. 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 INTLCONV →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for INTLCONV →
Compare
Head-to-head with peers
Compare INTLCONV side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse INTLCONVNow →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.