KNR CONSTRU LTD.
KNRCON · General/Diversified · NSE
₹128
Current Market Price
Fair Value (DCF)
₹139
Discount to FV
+8.3%
Updated just now
YieldIQ Score
41/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
9%
ROE
22.1%
Debt/Equity
0.41
WACC
11.1%
Market Cap
₹3,605 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
27.7%
Return on capital employed
EV / EBITDA
4.8×
Enterprise multiple
Debt / EBITDA
2.1×
Leverage vs earnings
Interest Coverage
7.5×
EBIT covers interest
Current Ratio
4.08×
Short-term liquidity
Asset Turnover
0.38×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-10.6%
3-year revenue growth
Revenue CAGR (5Y)
-1.5%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹128.18
Bear case
Margin of Safety -662.1%
Implied upside -86.9%
Base case
Margin of Safety +7.1%
Implied upside +7.6%
Bull case
Margin of Safety +26.6%
Implied upside +36.2%
Ratio Trends
KNRCON · last 8 annual periods
ROE
22.1%
ROCE
27.7%
Operating Margin
—
Debt / Equity
0.41×
PE
15.6×
EV / EBITDA
7.6×
Historical Financials
KNRCON · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹3309 Cr | ₹3778 Cr | ₹4429 Cr | ₹4753 Cr | ₹2698 Cr | -5.0% |
| EBITDA | ₹869 Cr | ₹1004 Cr | ₹1192 Cr | ₹1800 Cr | ₹777 Cr | -2.8% |
| EBIT | ₹700 Cr | ₹835 Cr | ₹1036 Cr | — | — | +10.3% |
| PAT | ₹382 Cr | ₹458 Cr | ₹777 Cr | ₹1002 Cr | ₹437 Cr | +3.4% |
| EPS (diluted) | ₹13.58 | ₹16.29 | ₹27.64 | — | — | +19.4% |
| CFO | ₹-336 Cr | ₹1194 Cr | ₹-297 Cr | ₹-567 Cr | ₹-149 Cr | — |
| CapEx | ₹-357 Cr | ₹-154 Cr | ₹-82.9 Cr | ₹-28.0 Cr | ₹-13.7 Cr | — |
| FCF | ₹-694 Cr | ₹1040 Cr | ₹-380 Cr | ₹-595 Cr | ₹-163 Cr | — |
| Total Assets | ₹5270 Cr | ₹4342 Cr | ₹5804 Cr | ₹7131 Cr | ₹8122 Cr | +11.4% |
| Total Debt | ₹1464 Cr | ₹652 Cr | ₹1262 Cr | ₹1849 Cr | ₹2444 Cr | +13.7% |
| Shareholders' Equity | ₹2328 Cr | ₹2779 Cr | ₹3554 Cr | ₹4541 Cr | ₹4972 Cr | +20.9% |
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 | 43.4% | — |
EIEL EIEL | — | — | Pending | 14.8% | — |
INTERARCH INTERARCH | — | — | Pending | 15.3% | — |
ASHOKA ASHOKA | — | — | Pending | 38.8% | 1.1× |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.25/sh
Last payout
2025-09-15
₹0.25
Peak payout
₹0.25
Trailing yield
0.20%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. KNR CONSTRU LTD. (KNRCON.NS) trades at 128.18 vs a model fair value of 138.77, a gap of 8.3%. Piotroski F-score: 3/9. Moat label: None. R...
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.