KAVERI SEED CO. LTD.
KSCL · General/Diversified · NSE
₹937
Current Market Price
Fair Value (DCF)
₹1,192
Margin of Safety
+27.2%
Updated 21h ago
YieldIQ Score
69/100
Piotroski F-Score
4/9
Economic Moat
Wide
Confidence
73%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹4,783 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.1%
Return on capital employed
EV / EBITDA
12.3×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
1.86×
Short-term liquidity
Asset Turnover
0.45×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹937.15
Bear case
₹648.96
MoS -44.4%
Base case
₹1,192.47
MoS +21.4%
Bull case
₹1,337.71
MoS +29.9%
Ratio Trends
KSCL · last 8 annual periods
ROE
18.7%
ROCE
22.4%
Operating Margin
—
Debt / Equity
0.00×
PE
8.9×
EV / EBITDA
7.9×
Historical Financials
KSCL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1036 Cr | ₹970 Cr | ₹1070 Cr | ₹1148 Cr | ₹1202 Cr | +3.8% |
| EBITDA | — | ₹244 Cr | ₹306 Cr | ₹349 Cr | ₹337 Cr | +8.4% |
| EBIT | ₹322 Cr | ₹223 Cr | ₹286 Cr | ₹321 Cr | — | -0.0% |
| PAT | ₹311 Cr | ₹213 Cr | ₹273 Cr | ₹300 Cr | ₹281 Cr | -2.5% |
| EPS (diluted) | ₹52.23 | ₹36.37 | ₹47.89 | ₹54.58 | — | +1.1% |
| CFO | ₹251 Cr | ₹111 Cr | ₹297 Cr | ₹389 Cr | ₹197 Cr | -5.9% |
| CapEx | — | — | — | — | ₹-88.9 Cr | — |
| FCF | — | — | — | — | ₹108 Cr | +0.0% |
| Total Assets | — | ₹1880 Cr | ₹2051 Cr | ₹2052 Cr | ₹2653 Cr | +9.0% |
| Total Debt | — | — | ₹0.5 Cr | ₹0.1 Cr | ₹0.0 Cr | — |
| Shareholders' Equity | — | — | ₹1365 Cr | ₹1233 Cr | ₹1503 Cr | +2.4% |
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 AGRITECH LTD | -2.4% | 71 | Near Fair Value | 21.2% | — |
| MBAPL MADHYA BHARAT AGRO P. LTD | -69.6% | 64 | Data Limited | 14.2% | — |
| NACLIND NACL INDUSTRIES LIMITED | +22.3% | 27 | Below Fair Value | -21.6% | — |
| KRISHANA KRISHANA PHOSCHEM LIMITED | -45.5% | 53 | Data Limited | 38.1% | — |
| NFL NATIONAL FERT. LTD | +232.3% | 46 | Below Fair Value | 6.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KSCL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. KAVERI SEED CO. LTD. (KSCL.NS) trades at 937.15 vs a model fair value of 1192.47, a gap of 27.2%. Piotroski F-score: 4/9. 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.