KPI GREEN ENERGY LIMITED
KPIGREEN · Chemicals · NSE
₹434
Current Market Price
Fair Value (DCF)
₹265
Discount to FV
-38.8%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
11%
ROE
15.7%
Debt/Equity
1.71
WACC
11.1%
Market Cap
₹8,559 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.2%
Return on capital employed
EV / EBITDA
13.8×
Enterprise multiple
Debt / EBITDA
5.4×
Leverage vs earnings
Interest Coverage
7.1×
EBIT covers interest
Current Ratio
2.76×
Short-term liquidity
Asset Turnover
0.56×
Revenue per ₹ of assets
Revenue CAGR (3Y)
61.2%
3-year revenue growth
Revenue CAGR (5Y)
77.0%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹433.7
Bear case
Margin of Safety —
Implied upside -104.3%
Base case
Margin of Safety -173.5%
Implied upside -63.4%
Bull case
Margin of Safety -0.2%
Implied upside -0.2%
Ratio Trends
KPIGREEN · last 5 annual periods
ROE
15.7%
ROCE
12.2%
Operating Margin
—
Debt / Equity
1.71×
PE
16.7×
EV / EBITDA
12.0×
Historical Financials
KPIGREEN · 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 | ₹230 Cr | ₹644 Cr | ₹1024 Cr | ₹1735 Cr | ₹2696 Cr | +85.0% |
| EBITDA | ₹105 Cr | ₹208 Cr | ₹338 Cr | ₹581 Cr | ₹1006 Cr | +75.8% |
| EBIT | ₹96.3 Cr | ₹189 Cr | ₹303 Cr | — | — | +33.2% |
| PAT | ₹43.2 Cr | ₹110 Cr | ₹162 Cr | ₹320 Cr | ₹476 Cr | +82.2% |
| EPS (diluted) | ₹23.94 | ₹30.33 | ₹28.17 | — | — | +4.2% |
| CFO | ₹102 Cr | ₹159 Cr | ₹-57.5 Cr | ₹208 Cr | ₹424 Cr | +42.7% |
| CapEx | ₹-191 Cr | ₹-312 Cr | ₹-187 Cr | ₹-1505 Cr | ₹-3035 Cr | — |
| FCF | ₹-88.3 Cr | ₹-152 Cr | ₹-244 Cr | ₹-1297 Cr | ₹-2611 Cr | — |
| Total Assets | ₹777 Cr | ₹1255 Cr | ₹2436 Cr | ₹4792 Cr | ₹9882 Cr | +88.8% |
| Total Debt | ₹446 Cr | ₹676 Cr | ₹1036 Cr | ₹1475 Cr | ₹5197 Cr | +84.7% |
| Shareholders' Equity | ₹154 Cr | ₹258 Cr | ₹836 Cr | ₹2423 Cr | ₹3034 Cr | +110.8% |
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 WAAREERTL | — | — | Pending | 51.3% | — |
CLEANMAX CLEANMAX | — | — | Pending | 2.0% | — |
INOXGREEN INOXGREEN | — | — | Pending | 6.0% | — |
ACMESOLAR ACMESOLAR | — | — | Pending | 9.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
16 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹2.01/sh
Last payout
2026-01-28
₹0.20
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. KPI GREEN ENERGY LIMITED (KPIGREEN.NS) trades at 433.70 vs a model fair value of 265.37, a gap of -38.8%. Piotroski F-score: 5/9. Moat la...
Read full AI analysis →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.