KRISHIVAL FOODS LIMITED
KRISHIVAL · General/Diversified · NSE
₹330
Current Market Price
Fair Value (DCF)
₹277
Margin of Safety
-16.1%
Updated 3d ago
YieldIQ Score
49/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
50%
ROE
—
Debt/Equity
0.18
WACC
11.1%
Market Cap
₹736 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.6%
Return on capital employed
EV / EBITDA
21.9×
Enterprise multiple
Debt / EBITDA
0.4×
Leverage vs earnings
Interest Coverage
18.1×
EBIT covers interest
Current Ratio
5.54×
Short-term liquidity
Asset Turnover
1.17×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹330
Bear case
₹167.32
MoS -97.2%
Base case
₹277.03
MoS -19.1%
Bull case
₹357.58
MoS +7.7%
Ratio Trends
KRISHIVAL · last 4 annual periods
ROE
9.6%
ROCE
16.3%
Operating Margin
—
Debt / Equity
0.09×
PE
—
EV / EBITDA
—
Historical Financials
KRISHIVAL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹51.8 Cr | ₹70.0 Cr | ₹103 Cr | ₹202 Cr | +57.5% |
| EBITDA | ₹7.3 Cr | ₹11.5 Cr | ₹15.2 Cr | ₹25.3 Cr | +50.9% |
| EBIT | — | — | — | — | — |
| PAT | ₹3.3 Cr | ₹6.7 Cr | ₹9.4 Cr | ₹13.5 Cr | +59.8% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹4.5 Cr | ₹-29.1 Cr | ₹-30.8 Cr | ₹46.4 Cr | +118.2% |
| CapEx | ₹-0.7 Cr | ₹-2.7 Cr | ₹-9.8 Cr | ₹-13.2 Cr | — |
| FCF | ₹3.8 Cr | ₹-31.8 Cr | ₹-40.6 Cr | ₹33.2 Cr | +105.8% |
| Total Assets | ₹54.2 Cr | ₹76.3 Cr | ₹132 Cr | ₹173 Cr | +47.1% |
| Total Debt | ₹10.7 Cr | ₹9.5 Cr | ₹6.5 Cr | ₹12.8 Cr | +6.1% |
| Shareholders' Equity | ₹42.1 Cr | ₹64.8 Cr | ₹122 Cr | ₹142 Cr | +49.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KRISHIVAL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| REGAAL REGAAL | — | — | Pending | 19.6% | — |
| GANESHCP GANESHCP | — | — | Pending | 15.6% | — |
| SKMEGGPROD SKMEGGPROD | — | — | Pending | 11.4% | — |
| MUKKA MUKKA | — | — | Pending | 10.2% | — |
| EIFFL EIFFL | — | — | Pending | 7.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KRISHIVAL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KRISHIVAL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KRISHIVAL →
Compare
Head-to-head with peers
Compare KRISHIVAL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KRISHIVALNow →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.