KESORAM INDUSTRIES LTD
KESORAMIND · General/Diversified · NSE
₹13
Current Market Price
Fair Value (DCF)
₹8
Discount to FV
-37.0%
Updated just now
YieldIQ Score
12/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
14%
ROE
—
Debt/Equity
0.44
WACC
11.1%
Market Cap
₹408.83 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
-4.8%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
-2.3×
EBIT covers interest
Current Ratio
0.68×
Short-term liquidity
Asset Turnover
0.38×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-59.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹13.16
Bear case
Discount -712.3%
Base case
Discount -58.7%
Bull case
Discount -12.6%
Ratio Trends
KESORAMIND · last 9 annual periods
ROE
-41.1%
ROCE
-4.8%
Operating Margin
—
Debt / Equity
0.44×
PE
—
EV / EBITDA
23.5×
Historical Financials
KESORAMIND · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2653 Cr | ₹3599 Cr | ₹3762 Cr | ₹246 Cr | ₹258 Cr | -44.2% |
| EBITDA | — | ₹513 Cr | ₹158 Cr | ₹-23.9 Cr | ₹-31.1 Cr | — |
| EBIT | ₹109 Cr | ₹414 Cr | ₹65.2 Cr | ₹214 Cr | — | +18.4% |
| PAT | ₹140 Cr | ₹-77.3 Cr | ₹-194 Cr | ₹-381 Cr | ₹5565 Cr | +151.0% |
| EPS (diluted) | ₹9.73 | ₹-3.86 | ₹-6.83 | ₹-12.36 | — | — |
| CFO | ₹259 Cr | ₹324 Cr | ₹131 Cr | ₹-76.9 Cr | ₹37.3 Cr | -38.4% |
| CapEx | — | ₹-35.6 Cr | ₹-72.7 Cr | ₹-3.5 Cr | ₹-6.0 Cr | — |
| FCF | — | ₹288 Cr | ₹58.2 Cr | ₹-80.4 Cr | ₹31.3 Cr | -42.6% |
| Total Assets | — | ₹3433 Cr | ₹3435 Cr | ₹3376 Cr | ₹813 Cr | -30.3% |
| Total Debt | — | ₹1902 Cr | ₹1938 Cr | ₹2270 Cr | ₹199 Cr | -43.1% |
| Shareholders' Equity | — | ₹511 Cr | ₹473 Cr | ₹94.8 Cr | ₹452 Cr | -3.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KESORAMIND vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
APCL APCL | — | — | Pending | -37.8% | — |
GSLSU GSLSU | — | — | Pending | -11.2% | — |
ACL ACL | — | — | Pending | -83.2% | — |
SAURASHCEM SAURASHCEM | — | — | Pending | 0.7% | — |
NCLIND NCLIND | — | — | Pending | 2.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KESORAMIND in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KESORAMIND →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KESORAMIND →
Compare
Head-to-head with peers
Compare KESORAMIND side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KESORAMINDNow →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.