KROSS LIMITED
KROSS · General/Diversified · NSE
₹184
Current Market Price
Fair Value (DCF)
₹128
Discount to FV
-30.7%
Updated just now
YieldIQ Score
47/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
37%
ROE
11.3%
Debt/Equity
0.11
WACC
11.1%
Market Cap
₹1,188 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.0%
Return on capital employed
EV / EBITDA
13.8×
Enterprise multiple
Debt / EBITDA
0.6×
Leverage vs earnings
Interest Coverage
6.9×
EBIT covers interest
Current Ratio
3.21×
Short-term liquidity
Asset Turnover
1.17×
Revenue per ₹ of assets
Revenue CAGR (3Y)
13.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹184.11
Bear case
Discount -142.3%
Base case
Discount -44.3%
Bull case
Discount -13.6%
Ratio Trends
KROSS · last 5 annual periods
ROE
11.3%
ROCE
17.0%
Operating Margin
—
Debt / Equity
0.11×
PE
—
EV / EBITDA
—
Historical Financials
KROSS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹275 Cr | ₹460 Cr | ₹604 Cr | ₹620 Cr | ₹673 Cr | +25.1% |
| EBITDA | ₹29.3 Cr | ₹57.4 Cr | ₹81.0 Cr | ₹86.5 Cr | ₹92.2 Cr | +33.2% |
| EBIT | ₹23.8 Cr | ₹53.1 Cr | ₹75.2 Cr | ₹78.7 Cr | — | +34.9% |
| PAT | ₹12.2 Cr | ₹30.9 Cr | ₹44.9 Cr | ₹48.0 Cr | ₹55.2 Cr | +45.9% |
| EPS (diluted) | ₹1.89 | ₹4.79 | ₹6.96 | ₹8.04 | — | +43.7% |
| CFO | ₹17.5 Cr | ₹41.7 Cr | ₹8.3 Cr | ₹8.6 Cr | ₹27.8 Cr | +12.2% |
| CapEx | ₹-12.3 Cr | ₹-18.6 Cr | ₹-27.2 Cr | ₹-28.4 Cr | ₹-100 Cr | — |
| FCF | ₹5.2 Cr | ₹23.2 Cr | ₹-18.9 Cr | ₹-19.7 Cr | ₹-72.4 Cr | — |
| Total Assets | ₹197 Cr | ₹249 Cr | ₹352 Cr | ₹573 Cr | ₹638 Cr | +34.1% |
| Total Debt | ₹86.1 Cr | ₹88.3 Cr | ₹118 Cr | ₹34.0 Cr | ₹53.7 Cr | -11.1% |
| Shareholders' Equity | ₹72.4 Cr | ₹102 Cr | ₹147 Cr | ₹435 Cr | ₹490 Cr | +61.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KROSS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
IMPAL IMPAL | — | — | Pending | 4.2% | 12.3× |
HITECHGEAR HITECHGEAR | — | — | Pending | 8.3% | — |
BHARATSE BHARATSE | — | — | Pending | 18.4% | — |
 IGARASHI IGARASHI | — | — | Pending | 2.6% | 70.9× |
JAYBARMARU JAYBARMARU | — | — | Pending | 20.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KROSS in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. KROSS LIMITED (KROSS.NS) trades at 184.11 vs a model fair value of 127.63, a gap of -30.7%. Piotroski F-score: 5/9. Moat label: Moderate....
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KROSS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KROSS →
Compare
Head-to-head with peers
Compare KROSS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KROSSNow →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.