LAXMI DENTAL LIMITED
LAXMIDENTL · General/Diversified · NSE
₹189
Current Market Price
Fair Value (DCF)
₹186
Margin of Safety
-1.9%
Updated just now
YieldIQ Score
82/100
Piotroski F-Score
8/9
Economic Moat
Wide
Confidence
55%
ROE
—
Debt/Equity
0.04
WACC
11.1%
Market Cap
₹1,040 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.3%
Return on capital employed
EV / EBITDA
28.5×
Enterprise multiple
Debt / EBITDA
0.6×
Leverage vs earnings
Interest Coverage
6.9×
EBIT covers interest
Current Ratio
3.30×
Short-term liquidity
Asset Turnover
0.83×
Revenue per ₹ of assets
Revenue CAGR (3Y)
22.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹189.23
Bear case
₹103.24
MoS -83.3%
Base case
₹185.67
MoS -1.9%
Bull case
₹206.65
MoS +8.4%
Ratio Trends
LAXMIDENTL · last 4 annual periods
ROE
15.2%
ROCE
22.9%
Operating Margin
—
Debt / Equity
0.09×
PE
—
EV / EBITDA
—
Historical Financials
LAXMIDENTL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹129 Cr | ₹159 Cr | ₹191 Cr | ₹237 Cr | +22.3% |
| EBITDA | ₹-2.7 Cr | ₹10.8 Cr | ₹25.4 Cr | ₹52.2 Cr | — |
| EBIT | — | — | — | — | — |
| PAT | ₹-18.4 Cr | ₹-4.0 Cr | ₹24.8 Cr | ₹31.8 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-2.0 Cr | ₹14.4 Cr | ₹8.2 Cr | ₹43.8 Cr | — |
| CapEx | ₹-9.6 Cr | ₹-10.0 Cr | ₹-14.8 Cr | ₹-16.1 Cr | — |
| FCF | ₹-11.6 Cr | ₹4.5 Cr | ₹-6.6 Cr | ₹27.8 Cr | — |
| Total Assets | ₹103 Cr | ₹96.5 Cr | ₹135 Cr | ₹285 Cr | +40.4% |
| Total Debt | ₹38.7 Cr | ₹38.7 Cr | ₹49.8 Cr | ₹19.5 Cr | -20.4% |
| Shareholders' Equity | ₹22.9 Cr | ₹19.5 Cr | ₹44.6 Cr | ₹209 Cr | +108.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
LAXMIDENTL vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TARSONS TARSONS | — | — | Pending | 4.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for LAXMIDENTL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. LAXMI DENTAL LIMITED (LAXMIDENTL.NS) trades at 189.23 vs a model fair value of 185.67, a gap of -1.9%. Piotroski F-score: 8/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of LAXMIDENTL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for LAXMIDENTL →
Compare
Head-to-head with peers
Compare LAXMIDENTL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse LAXMIDENTLNow →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.