MARKOLINES PAVEMENT TEC L
MARKOLINES · General/Diversified · NSE
₹168
Current Market Price
Fair Value (DCF)
₹300
Discount to FV
+78.1%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
36%
ROE
12.8%
Debt/Equity
0.36
WACC
11.1%
Market Cap
₹370.71 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.0%
Return on capital employed
EV / EBITDA
8.2×
Enterprise multiple
Debt / EBITDA
1.7×
Leverage vs earnings
Interest Coverage
4.2×
EBIT covers interest
Current Ratio
2.20×
Short-term liquidity
Asset Turnover
1.33×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹168.19
Bear case
Margin of Safety -12.8%
Implied upside -11.3%
Base case
Margin of Safety +30.5%
Implied upside +43.9%
Bull case
Margin of Safety +34.7%
Implied upside +53.2%
Ratio Trends
MARKOLINES · last 4 annual periods
ROE
12.8%
ROCE
16.0%
Operating Margin
—
Debt / Equity
0.36×
PE
—
EV / EBITDA
—
Historical Financials
MARKOLINES · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹148 Cr | ₹268 Cr | ₹334 Cr | ₹307 Cr | ₹348 Cr | +23.9% |
| EBITDA | ₹21.7 Cr | ₹27.6 Cr | ₹34.6 Cr | ₹44.1 Cr | ₹47.7 Cr | +21.7% |
| EBIT | ₹19.0 Cr | ₹25.3 Cr | ₹29.6 Cr | ₹38.5 Cr | — | +19.2% |
| PAT | ₹10.1 Cr | ₹15.7 Cr | ₹17.3 Cr | ₹22.7 Cr | ₹26.2 Cr | +26.9% |
| EPS (diluted) | ₹6.08 | — | — | — | — | +0.0% |
| CFO | ₹-19.6 Cr | ₹20.1 Cr | ₹2.4 Cr | ₹-16.3 Cr | ₹6.2 Cr | — |
| CapEx | ₹-1.7 Cr | ₹-15.2 Cr | ₹-13.8 Cr | ₹-10.0 Cr | ₹-5.3 Cr | — |
| FCF | ₹-21.2 Cr | ₹5.0 Cr | ₹-11.4 Cr | ₹-26.2 Cr | ₹0.9 Cr | — |
| Total Assets | ₹136 Cr | ₹188 Cr | ₹240 Cr | ₹316 Cr | ₹339 Cr | +25.8% |
| Total Debt | ₹26.8 Cr | ₹30.5 Cr | ₹58.7 Cr | ₹63.0 Cr | ₹86.2 Cr | +33.9% |
| Shareholders' Equity | ₹71.0 Cr | ₹85.8 Cr | ₹102 Cr | ₹177 Cr | ₹203 Cr | +30.0% |
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 LIMITED | +27.1%+37.1% upside | 48 | Below Fair Value | -0.8% | — |
HILINFRA HILINFRA | — | — | Pending | 14.0% | — |
 ARSSINFRA ARSSINFRA | — | — | Pending | 4.6% | — |
BRNL BRNL | — | — | Pending | -7.4% | — |
BCPL BCPL | — | — | Pending | 6.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MARKOLINES in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. MARKOLINES PAVEMENT TEC L (MARKOLINES.NS) trades at 168.19 vs a model fair value of 299.62, a gap of 78.1%. Piotroski F-score: 6/9. Moat ...
Read full AI analysis →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.