KROSS LIMITED
KROSS · General/Diversified · NSE
₹185
Current Market Price
Fair Value (DCF)
₹108
Margin of Safety
-41.4%
Updated just now
YieldIQ Score
25/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
53%
ROE
—
Debt/Equity
0.13
WACC
11.1%
Market Cap
₹1,193 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.4%
Return on capital employed
EV / EBITDA
15.2×
Enterprise multiple
Debt / EBITDA
0.4×
Leverage vs earnings
Interest Coverage
6.9×
EBIT covers interest
Current Ratio
3.21×
Short-term liquidity
Asset Turnover
1.06×
Revenue per ₹ of assets
Revenue CAGR (3Y)
30.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹184.94
Bear case
₹67.13
MoS -175.5%
Base case
₹108.39
MoS -70.6%
Bull case
₹135.23
MoS -36.8%
Ratio Trends
KROSS · last 4 annual periods
ROE
11.1%
ROCE
18.3%
Operating Margin
—
Debt / Equity
0.08×
PE
—
EV / EBITDA
—
Historical Financials
KROSS · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹275 Cr | ₹460 Cr | ₹604 Cr | ₹609 Cr | +30.3% |
| EBITDA | ₹29.3 Cr | ₹57.4 Cr | ₹81.0 Cr | ₹85.6 Cr | +43.0% |
| EBIT | — | — | — | — | — |
| PAT | ₹12.2 Cr | ₹30.9 Cr | ₹44.9 Cr | ₹48.0 Cr | +58.0% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹17.5 Cr | ₹41.7 Cr | ₹8.3 Cr | ₹-32.1 Cr | — |
| CapEx | ₹-12.3 Cr | ₹-18.6 Cr | ₹-27.2 Cr | ₹-28.4 Cr | — |
| FCF | ₹5.2 Cr | ₹23.2 Cr | ₹-18.9 Cr | ₹-60.4 Cr | — |
| Total Assets | ₹197 Cr | ₹249 Cr | ₹352 Cr | ₹573 Cr | +42.7% |
| Total Debt | ₹86.1 Cr | ₹88.3 Cr | ₹118 Cr | ₹34.0 Cr | -26.7% |
| Shareholders' Equity | ₹72.4 Cr | ₹102 Cr | ₹147 Cr | ₹435 Cr | +81.7% |
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 | 3.7% | — |
| HITECHGEAR HITECHGEAR | — | — | Pending | 8.3% | — |
| BHARATSE BHARATSE | — | — | Pending | 16.8% | — |
| IGARASHI IGARASHI | — | — | Pending | 5.2% | — |
| JAYBARMARU JAYBARMARU | — | — | Pending | 5.8% | — |
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 184.94 vs a model fair value of 108.39, a gap of -41.4%. Piotroski F-score: 6/9. 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.