KAVERI SEED CO. LTD.
KSCL · General/Diversified · NSE
₹869
Current Market Price
Fair Value (DCF)
₹1,137
Discount to FV
+30.8%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
51%
ROE
16.8%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹4,436 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.8%
Return on capital employed
EV / EBITDA
12.1×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
1.86×
Short-term liquidity
Asset Turnover
0.28×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹869.15
Bear case
Discount -40.1%
Base case
Discount +23.5%
Bull case
Discount +36.3%
Ratio Trends
KSCL · last 9 annual periods
ROE
16.8%
ROCE
20.8%
Operating Margin
—
Debt / Equity
0.00×
PE
13.5×
EV / EBITDA
7.9×
Historical Financials
KSCL · 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 | ₹968 Cr | ₹1068 Cr | ₹1146 Cr | ₹1205 Cr | ₹1395 Cr | +9.6% |
| EBITDA | ₹244 Cr | ₹306 Cr | ₹349 Cr | ₹337 Cr | ₹366 Cr | +10.7% |
| EBIT | ₹223 Cr | ₹286 Cr | ₹321 Cr | — | — | +9.6% |
| PAT | ₹212 Cr | ₹272 Cr | ₹299 Cr | ₹281 Cr | ₹296 Cr | +8.6% |
| EPS (diluted) | ₹36.37 | ₹47.89 | ₹54.58 | — | — | +10.7% |
| CFO | ₹110 Cr | ₹297 Cr | ₹389 Cr | ₹197 Cr | ₹-6.5 Cr | — |
| CapEx | ₹-47.0 Cr | ₹-110 Cr | ₹-100 Cr | ₹-88.9 Cr | ₹-149 Cr | — |
| FCF | ₹63.2 Cr | ₹187 Cr | ₹289 Cr | ₹108 Cr | ₹-156 Cr | — |
| Total Assets | ₹1880 Cr | ₹2051 Cr | ₹2052 Cr | ₹2653 Cr | ₹2759 Cr | +10.1% |
| Total Debt | ₹1.1 Cr | ₹0.6 Cr | ₹0.1 Cr | ₹0.0 Cr | — | — |
| Shareholders' Equity | ₹1281 Cr | ₹1365 Cr | ₹1233 Cr | ₹1499 Cr | ₹1757 Cr | +8.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KSCL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
DHANUKA DHANUKA | — | — | Pending | 17.1% | 14.1× |
MBAPL MBAPL | — | — | Pending | 27.3% | — |
NACLIND NACLIND | — | — | Pending | 0.7% | — |
KRISHANA KRISHANA | — | — | Pending | 32.1% | 16.2× |
 NFL NFL | — | — | Pending | 6.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹23.00/sh
Last payout
2025-11-12
₹5.00
Peak payout
₹5.00
Trailing yield
0.58%
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. KAVERI SEED CO. LTD. (KSCL.NS) trades at 869.15 vs a model fair value of 1136.85, a gap of 30.8%. Piotroski F-score: 6/9. Moat label: Wid...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KSCL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KSCL →
Compare
Head-to-head with peers
Compare KSCL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KSCLNow →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.