KNR CONSTRU LTD.
KNRCON · General/Diversified · NSE
₹118
Current Market Price
Fair Value (DCF)
₹415
Margin of Safety
+251.9%
Updated 1d ago
YieldIQ Score
78/100
Piotroski F-Score
5/9
Economic Moat
Wide
Confidence
38%
ROE
—
Debt/Equity
0.49
WACC
11.1%
Market Cap
₹3,317 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.4%
Return on capital employed
EV / EBITDA
4.6×
Enterprise multiple
Debt / EBITDA
1.6×
Leverage vs earnings
Interest Coverage
7.5×
EBIT covers interest
Current Ratio
4.08×
Short-term liquidity
Asset Turnover
0.67×
Revenue per ₹ of assets
Revenue CAGR (3Y)
12.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹117.93
Bear case
₹212.74
MoS +44.6%
Base case
₹415.04
MoS +71.6%
Bull case
₹501.44
MoS +76.5%
Ratio Trends
KNRCON · last 8 annual periods
ROE
22.1%
ROCE
27.7%
Operating Margin
—
Debt / Equity
0.41×
PE
15.6×
EV / EBITDA
7.1×
Historical Financials
KNRCON · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2904 Cr | ₹3606 Cr | ₹4062 Cr | ₹4429 Cr | ₹4753 Cr | +13.1% |
| EBITDA | — | ₹869 Cr | ₹1004 Cr | ₹1192 Cr | ₹1773 Cr | +19.5% |
| EBIT | ₹646 Cr | ₹700 Cr | ₹835 Cr | ₹1036 Cr | — | +12.5% |
| PAT | ₹383 Cr | ₹366 Cr | ₹439 Cr | ₹752 Cr | ₹1002 Cr | +27.2% |
| EPS (diluted) | ₹14.49 | ₹13.58 | ₹16.29 | ₹27.64 | — | +17.5% |
| CFO | ₹-75.6 Cr | ₹-336 Cr | ₹1194 Cr | ₹-316 Cr | ₹-567 Cr | — |
| CapEx | — | — | — | — | ₹-28.0 Cr | — |
| FCF | — | — | — | — | ₹-595 Cr | — |
| Total Assets | — | ₹5270 Cr | ₹4342 Cr | ₹5804 Cr | ₹7131 Cr | +7.9% |
| Total Debt | — | — | ₹155 Cr | ₹96.4 Cr | ₹1849 Cr | +85.9% |
| Shareholders' Equity | — | — | ₹2779 Cr | ₹3554 Cr | ₹4541 Cr | +13.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KNRCON vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| RAMKY RAMKY | — | — | Pending | 9.5% | — |
| GVPIL GVPIL | — | — | Pending | 64.1% | — |
| EIEL ENVIRO INFRA ENGINEERS L | +75.7% | 91 | Below Fair Value | 17.7% | — |
| INTERARCH INTERARCH | — | — | Pending | 14.4% | — |
| ASHOKA ASHOKA | — | — | Pending | 40.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KNRCON in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. KNR CONSTRU LTD. (KNRCON.NS) trades at 117.93 vs a model fair value of 415.04, a gap of 251.9%. Piotroski F-score: 5/9. Moat label: Wide....
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KNRCON →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KNRCON →
Compare
Head-to-head with peers
Compare KNRCON side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KNRCONNow →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.