LEXUS GRANITO (INDIA) LTD
LEXUS · General/Diversified · NSE
₹18
Current Market Price
Fair Value (DCF)
₹13
Margin of Safety
-29.9%
Updated 4h ago
YieldIQ Score
18/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
10%
ROE
—
Debt/Equity
3.33
WACC
11.1%
Market Cap
₹37 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
89.9×
Enterprise multiple
Debt / EBITDA
64.2×
Leverage vs earnings
Interest Coverage
-0.3×
EBIT covers interest
Current Ratio
1.42×
Short-term liquidity
Asset Turnover
0.60×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-18.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹18.45
Bear case
₹0
MoS -Infinity%
Base case
₹12.94
MoS -42.6%
Bull case
₹13.59
MoS -35.8%
Ratio Trends
LEXUS · last 4 annual periods
ROE
-58.1%
ROCE
9.7%
Operating Margin
—
Debt / Equity
14.94×
PE
—
EV / EBITDA
33.3×
Historical Financials
LEXUS · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹137 Cr | ₹99.9 Cr | ₹115 Cr | ₹73.8 Cr | -18.6% |
| EBITDA | ₹24.9 Cr | ₹5.9 Cr | ₹1.5 Cr | ₹6.8 Cr | -35.2% |
| EBIT | — | — | — | — | — |
| PAT | ₹11.6 Cr | ₹-11.8 Cr | ₹-16.6 Cr | ₹-5.0 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹35.9 Cr | ₹5.8 Cr | ₹11.3 Cr | ₹-3.1 Cr | — |
| CapEx | ₹-25.4 Cr | ₹-13.7 Cr | ₹-1.4 Cr | ₹-1.1 Cr | — |
| FCF | ₹10.4 Cr | ₹-8.0 Cr | ₹9.9 Cr | ₹-4.2 Cr | — |
| Total Assets | ₹152 Cr | ₹156 Cr | ₹121 Cr | ₹122 Cr | -7.0% |
| Total Debt | ₹59.3 Cr | ₹69.4 Cr | ₹58.4 Cr | ₹65.2 Cr | +3.2% |
| Shareholders' Equity | ₹32.1 Cr | ₹20.4 Cr | ₹9.3 Cr | ₹4.4 Cr | -48.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
LEXUS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| AROGRANITE AROGRANITE | — | — | Pending | -3.5% | — |
| MADHAV MADHAV | — | — | Pending | -1.3% | — |
| ORIENTALTL ORIENTALTL | — | — | Pending | 8.7% | — |
| AHLADA AHLADA | — | — | Pending | 2.7% | — |
| TIJARIA TIJARIA | — | — | Pending | 10.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for LEXUS in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of LEXUS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for LEXUS →
Compare
Head-to-head with peers
Compare LEXUS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse LEXUSNow →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.