MADHAV MARBLE & GRANITE
MADHAV · General/Diversified · NSE
₹39
Current Market Price
Fair Value (DCF)
₹17
Margin of Safety
-55.3%
Updated just now
YieldIQ Score
23/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
23%
ROE
—
Debt/Equity
0.09
WACC
11.1%
Market Cap
₹35 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
-0.5×
EBIT covers interest
Current Ratio
3.50×
Short-term liquidity
Asset Turnover
0.22×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-16.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹38.89
Bear case
₹4.49
MoS -766.1%
Base case
₹17.37
MoS -123.9%
Bull case
₹24.68
MoS -57.6%
Ratio Trends
MADHAV · last 4 annual periods
ROE
-1.3%
ROCE
1.7%
Operating Margin
—
Debt / Equity
0.10×
PE
—
EV / EBITDA
10.8×
Historical Financials
MADHAV · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹53.1 Cr | ₹47.2 Cr | ₹39.6 Cr | ₹31.0 Cr | -16.4% |
| EBITDA | ₹5.7 Cr | ₹4.1 Cr | ₹2.2 Cr | ₹2.2 Cr | -27.2% |
| EBIT | — | — | — | — | — |
| PAT | ₹-5.1 Cr | ₹-3.8 Cr | ₹-2.3 Cr | ₹-1.5 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹21.1 Cr | ₹23.2 Cr | ₹-5.6 Cr | ₹2.0 Cr | -54.2% |
| CapEx | ₹-1.4 Cr | ₹-4.8 Cr | ₹-0.4 Cr | ₹-0.3 Cr | — |
| FCF | ₹19.7 Cr | ₹18.5 Cr | ₹-5.9 Cr | ₹1.8 Cr | -55.3% |
| Total Assets | ₹144 Cr | ₹141 Cr | ₹142 Cr | ₹139 Cr | -1.2% |
| Total Debt | ₹8.3 Cr | ₹9.6 Cr | ₹15.1 Cr | ₹11.7 Cr | +12.2% |
| Shareholders' Equity | ₹126 Cr | ₹122 Cr | ₹120 Cr | ₹118 Cr | -2.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MADHAV vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| LEXUS LEXUS | — | — | Pending | — | — |
| AROGRANITE AROGRANITE | — | — | Pending | -3.5% | — |
| 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 MADHAV in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MADHAV →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MADHAV →
Compare
Head-to-head with peers
Compare MADHAV side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MADHAVNow →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.