KNOWLEDGE MARINE & EN W L
KMEW · General/Diversified · NSE
₹1,989
Current Market Price
Fair Value (DCF)
₹1,565
Discount to FV
-21.3%
Updated just now
YieldIQ Score
65/100
Piotroski F-Score
4/9
Economic Moat
Wide
Confidence
35%
ROE
13.8%
Debt/Equity
0.39
WACC
11.1%
Market Cap
₹4,861 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.2%
Return on capital employed
EV / EBITDA
57.3×
Enterprise multiple
Debt / EBITDA
2.4×
Leverage vs earnings
Interest Coverage
8.4×
EBIT covers interest
Current Ratio
1.25×
Short-term liquidity
Asset Turnover
0.76×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,988.5
Bear case
Margin of Safety —
Implied upside -133.0%
Base case
Margin of Safety -37.1%
Implied upside -27.1%
Bull case
Margin of Safety -6.3%
Implied upside -5.9%
Ratio Trends
KMEW · last 5 annual periods
ROE
13.8%
ROCE
14.2%
Operating Margin
—
Debt / Equity
0.39×
PE
—
EV / EBITDA
—
Historical Financials
KMEW · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹61.1 Cr | ₹202 Cr | ₹164 Cr | ₹201 Cr | ₹256 Cr | +43.1% |
| EBITDA | ₹32.1 Cr | ₹69.3 Cr | ₹49.7 Cr | ₹83.4 Cr | ₹112 Cr | +36.7% |
| EBIT | ₹29.7 Cr | ₹65.0 Cr | ₹43.6 Cr | ₹70.5 Cr | — | +24.1% |
| PAT | ₹20.4 Cr | ₹47.0 Cr | ₹30.7 Cr | ₹49.8 Cr | ₹78.8 Cr | +40.3% |
| EPS (diluted) | ₹9.95 | ₹22.63 | ₹14.20 | ₹23.06 | — | +23.4% |
| CFO | ₹34.6 Cr | ₹21.2 Cr | ₹38.4 Cr | ₹19.5 Cr | ₹-200 Cr | — |
| CapEx | ₹-26.2 Cr | ₹-16.9 Cr | ₹-57.9 Cr | ₹-101 Cr | ₹-119 Cr | — |
| FCF | ₹8.4 Cr | ₹4.3 Cr | ₹-19.5 Cr | ₹-81.7 Cr | ₹-319 Cr | — |
| Total Assets | ₹93.7 Cr | ₹209 Cr | ₹259 Cr | ₹399 Cr | ₹820 Cr | +72.0% |
| Total Debt | ₹26.4 Cr | ₹24.1 Cr | ₹60.2 Cr | ₹133 Cr | ₹222 Cr | +70.3% |
| Shareholders' Equity | ₹47.4 Cr | ₹134 Cr | ₹168 Cr | ₹217 Cr | ₹570 Cr | +86.3% |
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 SEAMECLTD | — | — | Pending | 8.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KMEW in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. KNOWLEDGE MARINE & EN W L (KMEW.NS) trades at 1988.50 vs a model fair value of 1564.75, a gap of -21.3%. Piotroski F-score: 4/9. Moat lab...
Read full AI analysis →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.