SRI LOTUS DEVLPRS N RTY L
LOTUSDEV · General/Diversified · NSE
₹146
Current Market Price
Fair Value (DCF)
₹165
Margin of Safety
+13.1%
Updated 16h ago
YieldIQ Score
62/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
44%
ROE
—
Debt/Equity
0.08
WACC
11.1%
Market Cap
₹7,142 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
31.2%
Return on capital employed
EV / EBITDA
23.4×
Enterprise multiple
Debt / EBITDA
0.5×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
5.14×
Short-term liquidity
Asset Turnover
0.45×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹146.13
Bear case
₹90.87
MoS -60.8%
Base case
₹165.33
MoS +11.6%
Bull case
₹182.23
MoS +19.8%
Ratio Trends
LOTUSDEV · last 4 annual periods
ROE
24.4%
ROCE
29.2%
Operating Margin
—
Debt / Equity
0.13×
PE
—
EV / EBITDA
—
Historical Financials
LOTUSDEV · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹103 Cr | ₹167 Cr | ₹462 Cr | ₹550 Cr | +75.0% |
| EBITDA | ₹21.6 Cr | ₹24.4 Cr | ₹162 Cr | ₹308 Cr | +142.7% |
| EBIT | — | — | — | — | — |
| PAT | ₹12.9 Cr | ₹16.6 Cr | ₹120 Cr | ₹227 Cr | +160.2% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-111 Cr | ₹71.1 Cr | ₹46.2 Cr | ₹-19.5 Cr | — |
| CapEx | ₹-0.0 Cr | ₹-0.7 Cr | ₹-0.5 Cr | ₹-1.2 Cr | — |
| FCF | ₹-111 Cr | ₹70.4 Cr | ₹45.6 Cr | ₹-20.7 Cr | — |
| Total Assets | ₹425 Cr | ₹486 Cr | ₹737 Cr | ₹1219 Cr | +42.1% |
| Total Debt | ₹336 Cr | ₹330 Cr | ₹427 Cr | ₹122 Cr | -28.6% |
| Shareholders' Equity | ₹31.3 Cr | ₹47.6 Cr | ₹170 Cr | ₹934 Cr | +210.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
LOTUSDEV vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| WELENT WELENT | — | — | Pending | 11.9% | — |
| PRAJIND PRAJIND | — | — | Pending | 15.8% | — |
| DBL DBL | — | — | Pending | 12.2% | — |
| POWERMECH POWERMECH | — | — | Pending | 15.0% | — |
| TRANSRAILL TRANSRAILL | — | — | Pending | 17.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for LOTUSDEV in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of LOTUSDEV →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for LOTUSDEV →
Compare
Head-to-head with peers
Compare LOTUSDEV side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse LOTUSDEVNow →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.