KAUSHALYA INFRA DEV LTD.
KAUSHALYA · Defence · NSE
₹891
Current Market Price
Fair Value (DCF)
₹1,041
Margin of Safety
+16.8%
Updated just now
YieldIQ Score
55/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
49%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹31 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.0%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
2.10×
Short-term liquidity
Asset Turnover
0.00×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-1.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹891.2
Bear case
₹743.9
MoS -19.8%
Base case
₹1,040.75
MoS +14.4%
Bull case
₹1,614.42
MoS +44.8%
Ratio Trends
KAUSHALYA · last 4 annual periods
ROE
6.8%
ROCE
6.1%
Operating Margin
—
Debt / Equity
0.39×
PE
0.0×
EV / EBITDA
1.4×
Historical Financials
KAUSHALYA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹0.1 Cr | ₹0.1 Cr | ₹0.1 Cr | ₹0.1 Cr | -1.4% |
| EBITDA | ₹1.2 Cr | ₹15.8 Cr | ₹17.9 Cr | ₹4.8 Cr | +56.7% |
| EBIT | — | — | — | — | — |
| PAT | ₹0.4 Cr | ₹15.5 Cr | ₹15.1 Cr | ₹5.3 Cr | +131.9% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-4.2 Cr | ₹0.7 Cr | ₹18.6 Cr | ₹0.0 Cr | — |
| CapEx | — | — | — | — | — |
| FCF | — | — | — | — | — |
| Total Assets | ₹66.0 Cr | ₹80.8 Cr | ₹73.9 Cr | ₹80.5 Cr | +6.9% |
| Total Debt | ₹23.9 Cr | ₹22.2 Cr | ₹0.0 Cr | ₹0.0 Cr | — |
| Shareholders' Equity | ₹41.1 Cr | ₹57.1 Cr | ₹73.3 Cr | ₹78.7 Cr | +24.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KAUSHALYA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MADHUCON MADHUCON | — | — | Pending | 23.7% | — |
| SKIL SKIL | — | — | Pending | — | — |
| AKASH AKASH | — | — | Pending | 1.1% | — |
| TPHQ TPHQ | — | — | Pending | 2.5% | — |
| DHRUV DHRUV | — | — | Pending | 6.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KAUSHALYA in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. KAUSHALYA INFRA DEV LTD. (KAUSHALYA.NS) trades at 891.20 vs a model fair value of 1040.75, a gap of 16.8%. Piotroski F-score: 4/9. Moat l...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KAUSHALYA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KAUSHALYA →
Compare
Head-to-head with peers
Compare KAUSHALYA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KAUSHALYANow →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.