KRN HEAT EXCHANGE N REF L
KRN · General/Diversified · NSE
₹1,202
Current Market Price
Fair Value (DCF)
₹265
Margin of Safety
-77.9%
Updated just now
YieldIQ Score
19/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
32%
ROE
—
Debt/Equity
0.06
WACC
11.1%
Market Cap
₹7,472 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.4%
Return on capital employed
EV / EBITDA
81.8×
Enterprise multiple
Debt / EBITDA
0.4×
Leverage vs earnings
Interest Coverage
27.5×
EBIT covers interest
Current Ratio
4.52×
Short-term liquidity
Asset Turnover
0.72×
Revenue per ₹ of assets
Revenue CAGR (3Y)
40.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,202.1
Bear case
₹160.49
MoS -649.0%
Base case
₹265.37
MoS -353.0%
Bull case
₹329.61
MoS -264.7%
Ratio Trends
KRN · last 4 annual periods
ROE
10.6%
ROCE
15.4%
Operating Margin
—
Debt / Equity
0.07×
PE
—
EV / EBITDA
—
Historical Financials
KRN · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹156 Cr | ₹247 Cr | ₹308 Cr | ₹429 Cr | +40.1% |
| EBITDA | ₹18.7 Cr | ₹51.0 Cr | ₹62.5 Cr | ₹81.8 Cr | +63.6% |
| EBIT | — | — | — | — | — |
| PAT | ₹10.6 Cr | ₹32.3 Cr | ₹39.4 Cr | ₹52.9 Cr | +70.9% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹4.5 Cr | ₹5.1 Cr | ₹16.9 Cr | ₹21.4 Cr | +68.5% |
| CapEx | ₹-2.6 Cr | ₹-14.0 Cr | ₹-69.8 Cr | ₹-151 Cr | — |
| FCF | ₹1.9 Cr | ₹-8.9 Cr | ₹-52.9 Cr | ₹-130 Cr | — |
| Total Assets | ₹92.8 Cr | ₹149 Cr | ₹257 Cr | ₹595 Cr | +85.8% |
| Total Debt | ₹22.1 Cr | ₹36.6 Cr | ₹87.0 Cr | ₹33.5 Cr | +14.8% |
| Shareholders' Equity | ₹25.5 Cr | ₹59.6 Cr | ₹130 Cr | ₹499 Cr | +169.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KRN vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| AVALON AVALON | — | — | Pending | 10.4% | — |
| PGEL PG Electroplast Limited | -60.7% | 40 | Data Limited | 10.2% | — |
| SYRMA SYRMA | — | — | Pending | 9.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KRN in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KRN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KRN →
Compare
Head-to-head with peers
Compare KRN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KRNNow →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.