MARKOLINES PAVEMENT TEC L
MARKOLINES · General/Diversified · NSE
₹151
Current Market Price
Fair Value (DCF)
₹120
Margin of Safety
-20.4%
Updated 3d ago
YieldIQ Score
38/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
15%
ROE
—
Debt/Equity
0.33
WACC
11.1%
Market Cap
₹333 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.6%
Return on capital employed
EV / EBITDA
7.6×
Enterprise multiple
Debt / EBITDA
1.3×
Leverage vs earnings
Interest Coverage
4.2×
EBIT covers interest
Current Ratio
2.20×
Short-term liquidity
Asset Turnover
0.97×
Revenue per ₹ of assets
Revenue CAGR (3Y)
27.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹151.11
Bear case
₹67.56
MoS -123.7%
Base case
₹120.28
MoS -25.6%
Bull case
₹158.38
MoS +4.6%
Ratio Trends
MARKOLINES · last 4 annual periods
ROE
12.8%
ROCE
19.0%
Operating Margin
—
Debt / Equity
0.36×
PE
—
EV / EBITDA
—
Historical Financials
MARKOLINES · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹148 Cr | ₹268 Cr | ₹334 Cr | ₹307 Cr | +27.5% |
| EBITDA | ₹21.7 Cr | ₹27.6 Cr | ₹34.6 Cr | ₹45.5 Cr | +28.0% |
| EBIT | — | — | — | — | — |
| PAT | ₹10.1 Cr | ₹15.7 Cr | ₹17.3 Cr | ₹22.6 Cr | +30.7% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-19.6 Cr | ₹20.1 Cr | ₹2.4 Cr | ₹-35.6 Cr | — |
| CapEx | ₹-1.7 Cr | ₹-15.2 Cr | ₹-13.8 Cr | ₹-10.0 Cr | — |
| FCF | ₹-21.2 Cr | ₹5.0 Cr | ₹-11.4 Cr | ₹-45.6 Cr | — |
| Total Assets | ₹136 Cr | ₹188 Cr | ₹240 Cr | ₹316 Cr | +32.6% |
| Total Debt | ₹26.8 Cr | ₹30.5 Cr | ₹58.7 Cr | ₹63.0 Cr | +32.9% |
| Shareholders' Equity | ₹71.0 Cr | ₹85.8 Cr | ₹102 Cr | ₹177 Cr | +35.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MARKOLINES vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ATLANTAA ATLANTAA | — | — | Pending | 20.1% | — |
| HILINFRA HILINFRA | — | — | Pending | 16.7% | — |
| ARSSINFRA ARSS INFRA PROJ. LTD | -100.0% | 9 | Data Limited | 4.6% | — |
| BRNL BRNL | — | — | Pending | 33.4% | — |
| BCPL BCPL | — | — | Pending | 6.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MARKOLINES in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MARKOLINES →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MARKOLINES →
Compare
Head-to-head with peers
Compare MARKOLINES side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MARKOLINESNow →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.