LIKHITHA INFRASTRUC LTD
LIKHITHA · General/Diversified · NSE
₹224
Current Market Price
Fair Value (DCF)
₹246
Margin of Safety
+9.8%
Updated 3d ago
YieldIQ Score
51/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
42%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹883 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
25.0%
Return on capital employed
EV / EBITDA
11.4×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
1171.5×
EBIT covers interest
Current Ratio
7.89×
Short-term liquidity
Asset Turnover
1.22×
Revenue per ₹ of assets
Revenue CAGR (3Y)
26.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹223.8
Bear case
₹152.98
MoS -46.3%
Base case
₹245.82
MoS +9.0%
Bull case
₹305.5
MoS +26.7%
Ratio Trends
LIKHITHA · last 5 annual periods
ROE
18.5%
ROCE
26.6%
Operating Margin
—
Debt / Equity
0.00×
PE
55.5×
EV / EBITDA
10.5×
Historical Financials
LIKHITHA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹191 Cr | ₹257 Cr | ₹117 Cr | ₹122 Cr | ₹520 Cr | +28.5% |
| EBITDA | — | ₹65.2 Cr | ₹86.5 Cr | ₹97.3 Cr | ₹99.7 Cr | +11.2% |
| EBIT | ₹39.0 Cr | ₹61.0 Cr | ₹23.1 Cr | ₹25.8 Cr | — | -9.9% |
| PAT | ₹29.0 Cr | ₹45.5 Cr | ₹16.7 Cr | ₹17.7 Cr | ₹69.3 Cr | +24.4% |
| EPS (diluted) | ₹17.05 | ₹23.05 | ₹4.24 | ₹4.59 | — | -28.0% |
| CFO | ₹0.8 Cr | ₹1.9 Cr | ₹31.4 Cr | ₹20.6 Cr | ₹1.8 Cr | +21.7% |
| CapEx | — | — | — | — | ₹-3.0 Cr | — |
| FCF | — | — | — | — | ₹-1.2 Cr | — |
| Total Assets | — | ₹216 Cr | ₹296 Cr | ₹350 Cr | ₹426 Cr | +18.4% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹0.7 Cr | — |
| Shareholders' Equity | — | — | ₹250 Cr | ₹310 Cr | ₹374 Cr | +10.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
LIKHITHA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SOUTHWEST SOUTH WEST PINNACLE LTD | -17.2% | 59 | Overvalued | 9.6% | — |
| UNIDT UNITED DRILLING TOOLS LTD | -36.2% | 43 | Overvalued | 5.7% | — |
| OILCOUNTUB OIL COUNTRY TUBULAR LTD | +59.2% | 63 | Undervalued | -13.8% | — |
| ALPHAGEO ALPHAGEO | — | — | Pending | -2.3% | — |
| AAKASH AAKASH EXPLORATION SER L | -50.8% | 25 | Data Limited | 3.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for LIKHITHA in the last 10 years.
AI Analysis Summary
Likhitha Infra trades close to its fair value, with a standout strength of 26.5% revenue CAGR over 3 years, and a concern of a narrow moat.
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of LIKHITHA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for LIKHITHA →
Compare
Head-to-head with peers
Compare LIKHITHA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse LIKHITHANow →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.