SAI SILKS (KALAMANDIR) L
KALAMANDIR · General/Diversified · NSE
₹105
Current Market Price
Fair Value (DCF)
₹160
Margin of Safety
+51.4%
Updated 8m ago
YieldIQ Score
65/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
27%
ROE
—
Debt/Equity
0.25
WACC
11.1%
Market Cap
₹1,554 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.2%
Return on capital employed
EV / EBITDA
7.0×
Enterprise multiple
Debt / EBITDA
1.8×
Leverage vs earnings
Interest Coverage
4.6×
EBIT covers interest
Current Ratio
4.48×
Short-term liquidity
Asset Turnover
0.89×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹105.44
Bear case
₹92.8
MoS -13.6%
Base case
₹159.65
MoS +34.0%
Bull case
₹204.81
MoS +48.5%
Ratio Trends
KALAMANDIR · last 4 annual periods
ROE
7.5%
ROCE
15.3%
Operating Margin
—
Debt / Equity
0.36×
PE
—
EV / EBITDA
—
Historical Financials
KALAMANDIR · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1136 Cr | ₹1351 Cr | ₹1374 Cr | ₹1462 Cr | +8.8% |
| EBITDA | ₹145 Cr | ₹218 Cr | ₹234 Cr | ₹235 Cr | +17.6% |
| EBIT | — | — | ₹50.1 Cr | — | +0.0% |
| PAT | ₹54.4 Cr | ₹97.6 Cr | ₹101 Cr | ₹85.4 Cr | +16.2% |
| EPS (diluted) | — | — | ₹1.95 | — | +0.0% |
| CFO | ₹108 Cr | ₹41.2 Cr | ₹-21.5 Cr | ₹107 Cr | -0.5% |
| CapEx | ₹-26.1 Cr | ₹-60.1 Cr | — | ₹-52.5 Cr | — |
| FCF | ₹82.3 Cr | ₹-18.9 Cr | — | ₹54.3 Cr | -13.0% |
| Total Assets | ₹1057 Cr | ₹1220 Cr | ₹1642 Cr | ₹1641 Cr | +15.8% |
| Total Debt | ₹393 Cr | ₹526 Cr | ₹235 Cr | ₹405 Cr | +1.0% |
| Shareholders' Equity | ₹316 Cr | ₹397 Cr | ₹1063 Cr | ₹1132 Cr | +53.0% |
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 GO FASHION INDIA LTD | +77.3% | 92 | Undervalued | 13.4% | — |
| STYLEBAAZA BAAZAR STYLE RETAIL LTD | -43.4% | 61 | Data Limited | 3.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KALAMANDIR in the last 10 years.
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.