KSH INTERNATIONAL LIMITED
KSHINTL · General/Diversified · NSE
₹635
Current Market Price
Fair Value (DCF)
₹255
Margin of Safety
-59.8%
Updated 4h ago
YieldIQ Score
50/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
14%
ROE
—
Debt/Equity
1.40
WACC
11.1%
Market Cap
₹4,301 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
27.7%
Return on capital employed
EV / EBITDA
24.8×
Enterprise multiple
Debt / EBITDA
2.2×
Leverage vs earnings
Interest Coverage
4.3×
EBIT covers interest
Current Ratio
1.48×
Short-term liquidity
Asset Turnover
2.42×
Revenue per ₹ of assets
Revenue CAGR (3Y)
31.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹634.8
Bear case
₹145.01
MoS -337.8%
Base case
₹255.41
MoS -148.5%
Bull case
₹329.6
MoS -92.6%
Ratio Trends
KSHINTL · last 4 annual periods
ROE
22.8%
ROCE
19.8%
Operating Margin
—
Debt / Equity
1.23×
PE
—
EV / EBITDA
—
Historical Financials
KSHINTL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹804 Cr | ₹968 Cr | ₹1283 Cr | ₹1805 Cr | +31.0% |
| EBITDA | ₹55.2 Cr | ₹56.7 Cr | ₹78.5 Cr | ₹132 Cr | +33.6% |
| EBIT | — | — | — | — | — |
| PAT | ₹27.6 Cr | ₹26.6 Cr | ₹37.4 Cr | ₹68.0 Cr | +35.1% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-41.9 Cr | ₹62.1 Cr | ₹-17.2 Cr | ₹-9.8 Cr | — |
| CapEx | ₹-17.0 Cr | ₹-22.2 Cr | ₹-45.2 Cr | ₹-120 Cr | — |
| FCF | ₹-58.9 Cr | ₹39.9 Cr | ₹-62.5 Cr | ₹-130 Cr | — |
| Total Assets | ₹378 Cr | ₹359 Cr | ₹483 Cr | ₹745 Cr | +25.3% |
| Total Debt | ₹157 Cr | ₹129 Cr | ₹214 Cr | ₹366 Cr | +32.7% |
| Shareholders' Equity | ₹167 Cr | ₹194 Cr | ₹231 Cr | ₹299 Cr | +21.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KSHINTL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| RAMRAT RAMRAT | — | — | Pending | 14.4% | — |
| OSWALPUMPS OSWALPUMPS | — | — | Pending | 54.5% | — |
| BBL BBL | — | — | Pending | 6.9% | — |
| HIRECT HIRECT | — | — | Pending | 23.2% | — |
| UNIVCABLES UNIVCABLES | — | — | Pending | 5.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KSHINTL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KSHINTL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KSHINTL →
Compare
Head-to-head with peers
Compare KSHINTL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KSHINTLNow →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.