KNOWLEDGE MARINE & EN W L
KMEW · General/Diversified · NSE
₹1,696
Current Market Price
Fair Value (DCF)
₹646
Margin of Safety
-61.9%
Updated 1d ago
YieldIQ Score
44/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
33%
ROE
—
Debt/Equity
0.60
WACC
11.1%
Market Cap
₹4,145 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.8%
Return on capital employed
EV / EBITDA
45.2×
Enterprise multiple
Debt / EBITDA
1.4×
Leverage vs earnings
Interest Coverage
8.4×
EBIT covers interest
Current Ratio
1.25×
Short-term liquidity
Asset Turnover
0.50×
Revenue per ₹ of assets
Revenue CAGR (3Y)
48.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,695.6
Bear case
₹382.95
MoS -342.8%
Base case
₹645.6
MoS -162.6%
Bull case
₹809.15
MoS -109.6%
Ratio Trends
KMEW · last 4 annual periods
ROE
22.7%
ROCE
23.2%
Operating Margin
—
Debt / Equity
0.61×
PE
—
EV / EBITDA
—
Historical Financials
KMEW · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹61.1 Cr | ₹202 Cr | ₹164 Cr | ₹201 Cr | +48.6% |
| EBITDA | ₹32.1 Cr | ₹69.3 Cr | ₹49.7 Cr | ₹82.0 Cr | +36.6% |
| EBIT | — | — | — | — | — |
| PAT | ₹20.4 Cr | ₹47.0 Cr | ₹30.7 Cr | ₹49.8 Cr | +34.7% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹34.6 Cr | ₹21.2 Cr | ₹38.4 Cr | ₹57.8 Cr | +18.7% |
| CapEx | ₹-26.2 Cr | ₹-16.9 Cr | ₹-57.9 Cr | ₹-101 Cr | — |
| FCF | ₹8.4 Cr | ₹4.3 Cr | ₹-19.5 Cr | ₹-43.4 Cr | — |
| Total Assets | ₹93.7 Cr | ₹209 Cr | ₹259 Cr | ₹399 Cr | +62.1% |
| Total Debt | ₹26.4 Cr | ₹24.1 Cr | ₹60.2 Cr | ₹133 Cr | +71.6% |
| Shareholders' Equity | ₹49.8 Cr | ₹137 Cr | ₹170 Cr | ₹220 Cr | +64.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KMEW vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SEAMECLTD SEAMEC LIMITED | +8.9% | 48 | Fairly valued | 8.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KMEW in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KMEW →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KMEW →
Compare
Head-to-head with peers
Compare KMEW side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KMEWNow →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.