Ircon International Limited
IRCON · Capital Goods · NSE
₹138
Current Market Price
Fair Value (DCF)
₹103
Discount to FV
-25.0%
Updated just now
YieldIQ Score
23/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
29%
ROE
9.0%
Debt/Equity
0.86
WACC
10.7%
Market Cap
₹12,955 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.3%
Return on capital employed
EV / EBITDA
9.2×
Enterprise multiple
Debt / EBITDA
4.0×
Leverage vs earnings
Interest Coverage
4.6×
EBIT covers interest
Current Ratio
1.59×
Short-term liquidity
Asset Turnover
0.46×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-4.3%
3-year revenue growth
Revenue CAGR (5Y)
11.2%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹137.74
Bear case
Margin of Safety -1403.0%
Implied upside -93.3%
Base case
Margin of Safety -50.2%
Implied upside -33.4%
Bull case
Margin of Safety +8.3%
Implied upside +9.1%
Ratio Trends
IRCON · last 8 annual periods
ROE
9.0%
ROCE
10.3%
Operating Margin
—
Debt / Equity
0.86×
PE
18.2×
EV / EBITDA
9.2×
Historical Financials
IRCON · 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 | ₹7357 Cr | ₹10.3K Cr | ₹12.3K Cr | ₹10.8K Cr | ₹9071 Cr | +5.4% |
| EBITDA | ₹949 Cr | ₹1298 Cr | ₹1611 Cr | ₹1276 Cr | ₹1279 Cr | +7.7% |
| EBIT | ₹7.0 Cr | ₹978 Cr | ₹1363 Cr | — | — | +273.9% |
| PAT | ₹592 Cr | ₹765 Cr | ₹930 Cr | ₹727 Cr | ₹595 Cr | +0.1% |
| EPS (diluted) | ₹6.30 | ₹8.14 | ₹9.88 | — | — | +11.9% |
| CFO | ₹1414 Cr | ₹-278 Cr | ₹-78.5 Cr | ₹-1110 Cr | ₹-618 Cr | — |
| CapEx | ₹-40.9 Cr | ₹-99.8 Cr | ₹-848 Cr | ₹-1052 Cr | ₹-533 Cr | — |
| FCF | ₹1373 Cr | ₹-378 Cr | ₹-927 Cr | ₹-2162 Cr | ₹-1151 Cr | — |
| Total Assets | ₹14.4K Cr | ₹15.5K Cr | ₹17.5K Cr | ₹19.5K Cr | ₹21.3K Cr | +10.2% |
| Total Debt | ₹1399 Cr | ₹1525 Cr | ₹2582 Cr | ₹4307 Cr | ₹5726 Cr | +42.2% |
| Shareholders' Equity | ₹4666 Cr | ₹5211 Cr | ₹5871 Cr | ₹6326 Cr | ₹6639 Cr | +9.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
IRCON vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
TECHNOE TECHNOE | — | — | Pending | 11.3% | — |
 ENGINERSIN ENGINERSIN | — | — | Pending | 22.0% | 14.8× |
 KEC KEC International Limited | -51.1%-33.8% upside | 32 | Above Fair Value | 9.8% | 22.5× |
 AFCONS AFCONS | — | — | Pending | 4.6% | — |
CEMPRO Cemindia Projects Limited | -269.0%-72.9% upside | 20 | Data Limited | 24.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
17 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹14.15/sh
Last payout
2026-02-17
₹1.20
Peak payout
₹1.80
Trailing yield
1.60%
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. Ircon International Limited (IRCON.NS) trades at 137.74 vs a model fair value of 103.25, a gap of -25.0%. 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 IRCON →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for IRCON →
Compare
Head-to-head with peers
Compare IRCON side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse IRCONNow →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.