MUNJAL SHOWA LTD
MUNJALSHOW · General/Diversified · NSE
₹132
Current Market Price
Fair Value (DCF)
₹146
Margin of Safety
+10.4%
Updated 2d ago
YieldIQ Score
40/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
71%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹529 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
9.4×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
1759.0×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
1.50×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹132.2
Bear case
₹100.28
MoS -31.8%
Base case
₹146
MoS +9.5%
Bull case
₹206.43
MoS +36.0%
Ratio Trends
MUNJALSHOW · last 4 annual periods
ROE
4.3%
ROCE
7.0%
Operating Margin
—
Debt / Equity
—
PE
10.7×
EV / EBITDA
—
Historical Financials
MUNJALSHOW · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1055 Cr | ₹1235 Cr | ₹1168 Cr | ₹1245 Cr | +5.7% |
| EBITDA | ₹26.4 Cr | ₹54.0 Cr | ₹48.6 Cr | ₹47.2 Cr | +21.4% |
| EBIT | — | — | — | — | — |
| PAT | ₹12.2 Cr | ₹31.9 Cr | ₹30.8 Cr | ₹28.9 Cr | +33.4% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹29.9 Cr | ₹6.4 Cr | ₹11.4 Cr | ₹36.6 Cr | +6.9% |
| CapEx | ₹-7.5 Cr | ₹-12.3 Cr | ₹-4.2 Cr | ₹-6.8 Cr | — |
| FCF | ₹22.4 Cr | ₹-5.8 Cr | ₹7.2 Cr | ₹29.8 Cr | +10.0% |
| Total Assets | ₹786 Cr | ₹811 Cr | ₹811 Cr | ₹828 Cr | +1.8% |
| Total Debt | — | — | — | — | — |
| Shareholders' Equity | ₹637 Cr | ₹651 Cr | ₹664 Cr | ₹674 Cr | +1.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MUNJALSHOW vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TOLINS TOLINS | — | — | Pending | 11.9% | — |
| MENONBE MENONBE | — | — | Pending | 15.7% | — |
| HINDCOMPOS HINDUSTAN COMPOSITES LTD. | -23.9% | 56 | Overvalued | 3.2% | — |
| REMSONSIND REMSONSIND | — | — | Pending | 12.4% | — |
| ASAL AUTOMOTIVE STAMPINGS & AS | -77.6% | 15 | Data Limited | 192.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MUNJALSHOW in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MUNJALSHOW →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MUNJALSHOW →
Compare
Head-to-head with peers
Compare MUNJALSHOW side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MUNJALSHOWNow →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.