MINDTECK (INDIA) LIMITED
MINDTECK · General/Diversified · NSE
₹211
Current Market Price
Fair Value (DCF)
₹200
Margin of Safety
-5.0%
Updated 2d ago
YieldIQ Score
58/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
76%
ROE
—
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹674 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.5%
Return on capital employed
EV / EBITDA
15.8×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
33.1×
EBIT covers interest
Current Ratio
4.68×
Short-term liquidity
Asset Turnover
1.32×
Revenue per ₹ of assets
Revenue CAGR (3Y)
12.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹211
Bear case
₹112.58
MoS -87.4%
Base case
₹200.39
MoS -5.3%
Bull case
₹222.7
MoS +5.3%
Ratio Trends
MINDTECK · last 8 annual periods
ROE
11.0%
ROCE
15.4%
Operating Margin
—
Debt / Equity
0.03×
PE
61.1×
EV / EBITDA
9.2×
Historical Financials
MINDTECK · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹287 Cr | ₹299 Cr | ₹88.7 Cr | ₹97.9 Cr | ₹424 Cr | +10.3% |
| EBITDA | — | ₹44.0 Cr | ₹31.5 Cr | ₹38.9 Cr | ₹41.1 Cr | -1.7% |
| EBIT | ₹17.8 Cr | ₹39.0 Cr | ₹6.8 Cr | ₹8.1 Cr | — | -18.0% |
| PAT | ₹10.9 Cr | ₹33.3 Cr | ₹5.4 Cr | ₹6.5 Cr | ₹28.7 Cr | +27.5% |
| EPS (diluted) | ₹4.23 | ₹12.90 | ₹2.13 | ₹2.50 | — | -12.3% |
| CFO | ₹33.7 Cr | ₹21.6 Cr | ₹12.7 Cr | ₹22.5 Cr | ₹24.1 Cr | -8.0% |
| CapEx | — | — | — | — | ₹-0.8 Cr | — |
| FCF | — | — | — | — | ₹23.3 Cr | +0.0% |
| Total Assets | — | ₹229 Cr | ₹243 Cr | ₹276 Cr | ₹322 Cr | +8.8% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹7.4 Cr | — |
| Shareholders' Equity | — | — | ₹191 Cr | ₹221 Cr | ₹260 Cr | +8.1% |
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 ALLIED DIGITAL SERV. LTD | +164.4% | 66 | Undervalued | 4.3% | — |
| XCHANGING XCHANGING SOLUTIONS LTD | +86.1% | 76 | Undervalued | 13.8% | — |
| VAKRANGEE VAKRANGEE | — | — | Pending | 3.1% | — |
| ONWARDTEC ONWARD TECHNOLOGIES LTD | +31.9% | 56 | Undervalued | 12.1% | — |
| NINSYS NINSYS | — | — | Pending | 42.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MINDTECK in the last 10 years.
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.