SAI SILKS (KALAMANDIR) L
KALAMANDIR · General/Diversified · NSE
₹105
Current Market Price
Fair Value (DCF)
₹184
Discount to FV
+75.1%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
8/9
Economic Moat
Moderate
Confidence
53%
ROE
11.2%
Debt/Equity
0.29
WACC
11.1%
Market Cap
₹1,545 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.3%
Return on capital employed
EV / EBITDA
6.6×
Enterprise multiple
Debt / EBITDA
1.6×
Leverage vs earnings
Interest Coverage
4.6×
EBIT covers interest
Current Ratio
4.48×
Short-term liquidity
Asset Turnover
1.01×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹104.86
Bear case
Discount +1.8%
Base case
Discount +42.9%
Bull case
Discount +55.8%
Ratio Trends
KALAMANDIR · last 5 annual periods
ROE
11.2%
ROCE
17.3%
Operating Margin
—
Debt / Equity
0.29×
PE
—
EV / EBITDA
—
Historical Financials
KALAMANDIR · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1136 Cr | ₹1351 Cr | ₹1374 Cr | ₹1462 Cr | ₹1654 Cr | +9.8% |
| EBITDA | ₹145 Cr | ₹218 Cr | ₹234 Cr | ₹236 Cr | ₹280 Cr | +18.0% |
| EBIT | — | — | ₹188 Cr | — | — | +0.0% |
| PAT | ₹54.4 Cr | ₹97.6 Cr | ₹101 Cr | ₹85.4 Cr | ₹141 Cr | +26.9% |
| EPS (diluted) | — | — | ₹7.51 | — | — | +0.0% |
| CFO | ₹108 Cr | ₹41.2 Cr | ₹-21.5 Cr | ₹107 Cr | ₹323 Cr | +31.3% |
| CapEx | ₹-26.1 Cr | ₹-60.1 Cr | ₹-41.2 Cr | ₹-52.5 Cr | ₹-50.6 Cr | — |
| FCF | ₹82.3 Cr | ₹-18.9 Cr | ₹-62.7 Cr | ₹54.3 Cr | ₹272 Cr | +34.8% |
| Total Assets | ₹1057 Cr | ₹1220 Cr | ₹1642 Cr | ₹1641 Cr | ₹1849 Cr | +15.0% |
| Total Debt | ₹393 Cr | ₹526 Cr | ₹464 Cr | ₹405 Cr | ₹361 Cr | -2.1% |
| Shareholders' Equity | ₹316 Cr | ₹397 Cr | ₹1063 Cr | ₹1132 Cr | ₹1260 Cr | +41.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KALAMANDIR vs 2 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 GOCOLORS GOCOLORS | — | — | Pending | 13.4% | — |
 STYLEBAAZA STYLEBAAZA | — | — | Pending | 3.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹2.00/sh
Last payout
2025-08-22
₹1.00
Peak payout
₹1.00
Trailing yield
0.95%
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. SAI SILKS (KALAMANDIR) L (KALAMANDIR.NS) trades at 104.86 vs a model fair value of 183.58, a gap of 75.1%. Piotroski F-score: 8/9. Moat l...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KALAMANDIR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KALAMANDIR →
Compare
Head-to-head with peers
Compare KALAMANDIR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KALAMANDIRNow →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.