KPI GREEN ENERGY LIMITED
KPIGREEN · Chemicals · NSE
₹443
Current Market Price
Fair Value (DCF)
₹308
Margin of Safety
-30.6%
Updated 2d ago
YieldIQ Score
43/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
16%
ROE
—
Debt/Equity
0.88
WACC
11.1%
Market Cap
₹8,739 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.8%
Return on capital employed
EV / EBITDA
14.2×
Enterprise multiple
Debt / EBITDA
2.0×
Leverage vs earnings
Interest Coverage
7.1×
EBIT covers interest
Current Ratio
2.76×
Short-term liquidity
Asset Turnover
0.36×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹442.85
Bear case
₹164.05
MoS -169.9%
Base case
₹307.55
MoS -44.0%
Bull case
₹417.28
MoS -6.1%
Ratio Trends
KPIGREEN · last 4 annual periods
ROE
12.2%
ROCE
14.0%
Operating Margin
—
Debt / Equity
0.56×
PE
259.3×
EV / EBITDA
40.1×
Historical Financials
KPIGREEN · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹230 Cr | ₹182 Cr | ₹289 Cr | ₹1735 Cr | +96.2% |
| EBITDA | ₹105 Cr | ₹208 Cr | ₹338 Cr | ₹574 Cr | +75.9% |
| EBIT | ₹96.3 Cr | ₹49.8 Cr | ₹84.9 Cr | — | -4.1% |
| PAT | ₹43.2 Cr | ₹31.8 Cr | ₹43.0 Cr | ₹320 Cr | +94.8% |
| EPS (diluted) | ₹23.94 | ₹8.79 | ₹7.15 | — | -33.2% |
| CFO | ₹102 Cr | ₹159 Cr | ₹-57.4 Cr | ₹208 Cr | +26.7% |
| CapEx | — | — | — | ₹-1505 Cr | — |
| FCF | — | — | — | ₹-1297 Cr | — |
| Total Assets | ₹777 Cr | ₹1255 Cr | ₹2436 Cr | ₹4792 Cr | +83.4% |
| Total Debt | — | ₹112 Cr | ₹415 Cr | ₹1475 Cr | +136.1% |
| Shareholders' Equity | — | ₹258 Cr | ₹836 Cr | ₹2630 Cr | +116.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KPIGREEN vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| WAAREERTL Waaree Renewable Technologies Limited | -16.5% | 50 | Overvalued | 51.3% | — |
| CLEANMAX CLEANMAX | — | — | Pending | 0.9% | — |
| INOXGREEN INOX GREEN ENERGY SER LTD | -84.9% | 25 | Overvalued | 1.0% | — |
| ACMESOLAR Acme Solar Holdings Limited | -70.6% | 40 | High Risk | 5.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KPIGREEN in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KPIGREEN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KPIGREEN →
Compare
Head-to-head with peers
Compare KPIGREEN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KPIGREENNow →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.