LE TRAVENUES TECHNOLOGY L
IXIGO · General/Diversified · NSE
₹183
Current Market Price
Fair Value (DCF)
₹74
Margin of Safety
-59.6%
Updated 2d ago
YieldIQ Score
56/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
55%
ROE
—
Debt/Equity
0.04
WACC
11.1%
Market Cap
₹8,014 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.0%
Return on capital employed
EV / EBITDA
122.1×
Enterprise multiple
Debt / EBITDA
0.7×
Leverage vs earnings
Interest Coverage
36.1×
EBIT covers interest
Current Ratio
2.19×
Short-term liquidity
Asset Turnover
1.01×
Revenue per ₹ of assets
Revenue CAGR (3Y)
34.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹182.88
Bear case
₹40.21
MoS -354.8%
Base case
₹73.88
MoS -147.5%
Bull case
₹84.1
MoS -117.5%
Ratio Trends
IXIGO · last 4 annual periods
ROE
9.5%
ROCE
14.0%
Operating Margin
—
Debt / Equity
0.06×
PE
—
EV / EBITDA
—
Historical Financials
IXIGO · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹380 Cr | ₹501 Cr | ₹165 Cr | ₹914 Cr | +34.0% |
| EBITDA | ₹-7.0 Cr | ₹32.4 Cr | ₹76.9 Cr | ₹94.4 Cr | — |
| EBIT | — | — | ₹16.1 Cr | — | +0.0% |
| PAT | ₹-24.4 Cr | ₹21.6 Cr | ₹7.3 Cr | ₹60.2 Cr | — |
| EPS (diluted) | — | — | ₹0.23 | — | +0.0% |
| CFO | ₹-34.3 Cr | ₹30.7 Cr | ₹43.2 Cr | ₹122 Cr | — |
| CapEx | ₹-1.9 Cr | ₹-5.5 Cr | — | ₹-4.1 Cr | — |
| FCF | ₹-36.3 Cr | ₹25.2 Cr | — | ₹118 Cr | — |
| Total Assets | ₹538 Cr | ₹586 Cr | ₹632 Cr | ₹905 Cr | +18.9% |
| Total Debt | ₹7.1 Cr | ₹10.0 Cr | ₹40.1 Cr | ₹40.2 Cr | +78.5% |
| Shareholders' Equity | ₹343 Cr | ₹387 Cr | ₹446 Cr | ₹636 Cr | +22.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
IXIGO vs 2 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| THOMASCOOK THOMASCOOK | — | — | Pending | 11.4% | — |
| TBOTEK TBO Tek Limited | -64.0% | 43 | Overvalued | 19.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for IXIGO in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of IXIGO →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for IXIGO →
Compare
Head-to-head with peers
Compare IXIGO side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse IXIGONow →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.