MINDTECK (INDIA) LIMITED
MINDTECK · General/Diversified · NSE
₹207
Current Market Price
Fair Value (DCF)
₹177
Discount to FV
-14.5%
Updated just now
YieldIQ Score
48/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
66%
ROE
10.4%
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹660.75 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.5%
Return on capital employed
EV / EBITDA
13.1×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
33.1×
EBIT covers interest
Current Ratio
4.68×
Short-term liquidity
Asset Turnover
1.27×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹206.78
Bear case
Discount -86.8%
Base case
Discount -16.9%
Bull case
Discount +6.1%
Ratio Trends
MINDTECK · last 9 annual periods
ROE
10.4%
ROCE
14.5%
Operating Margin
—
Debt / Equity
0.01×
PE
12.7×
EV / EBITDA
7.3×
Historical Financials
MINDTECK · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹299 Cr | ₹337 Cr | ₹386 Cr | ₹424 Cr | ₹407 Cr | +8.1% |
| EBITDA | ₹44.0 Cr | ₹31.5 Cr | ₹38.9 Cr | ₹41.1 Cr | ₹44.6 Cr | +0.3% |
| EBIT | ₹39.0 Cr | ₹27.0 Cr | ₹34.4 Cr | — | — | -3.1% |
| PAT | ₹33.3 Cr | ₹20.8 Cr | ₹27.3 Cr | ₹28.7 Cr | ₹31.5 Cr | -1.4% |
| EPS (diluted) | ₹12.90 | ₹8.08 | ₹10.68 | — | — | -4.6% |
| CFO | ₹21.6 Cr | ₹12.7 Cr | ₹22.5 Cr | ₹24.1 Cr | ₹26.0 Cr | +4.7% |
| CapEx | ₹-1.1 Cr | ₹-1.4 Cr | ₹-1.5 Cr | ₹-0.8 Cr | ₹-0.5 Cr | — |
| FCF | ₹20.5 Cr | ₹11.4 Cr | ₹21.0 Cr | ₹23.3 Cr | ₹25.5 Cr | +5.6% |
| Total Assets | ₹229 Cr | ₹243 Cr | ₹276 Cr | ₹322 Cr | ₹370 Cr | +12.7% |
| Total Debt | ₹7.9 Cr | ₹5.6 Cr | ₹2.2 Cr | ₹7.4 Cr | ₹3.9 Cr | -16.2% |
| Shareholders' Equity | ₹176 Cr | ₹191 Cr | ₹221 Cr | ₹260 Cr | ₹304 Cr | +14.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MINDTECK vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
ADSL ADSL | — | — | Pending | 5.8% | 13.9× |
 XCHANGING XCHANGING | — | — | Pending | 13.8% | — |
 VAKRANGEE VAKRANGEE | — | — | Pending | 3.1% | — |
 ONWARDTEC ONWARDTEC | — | — | Pending | 17.5% | — |
NINSYS NINSYS | — | — | Pending | 34.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
7 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹3.40/sh
Last payout
2025-08-01
₹1.00
Peak payout
₹1.00
Trailing yield
0.48%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. MINDTECK (INDIA) LIMITED (MINDTECK.NS) trades at 206.78 vs a model fair value of 176.89, a gap of -14.5%. Piotroski F-score: 7/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MINDTECK →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MINDTECK →
Compare
Head-to-head with peers
Compare MINDTECK side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MINDTECKNow →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.