NAGA DHUNSERI GROUP LTD
NDGL · General/Diversified · NSE
₹2,599
Current Market Price
Fair Value (DCF)
₹1,176
Margin of Safety
-54.8%
Updated 1h ago
YieldIQ Score
38/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
30%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹260 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
80.0%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
29.1×
EBIT covers interest
Current Ratio
4.41×
Short-term liquidity
Asset Turnover
0.04×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,598.5
Bear case
₹715.8
MoS -263.0%
Base case
₹1,175.82
MoS -121.0%
Bull case
₹1,431.6
MoS -81.5%
Ratio Trends
NDGL · last 4 annual periods
ROE
2.5%
ROCE
1.0%
Operating Margin
—
Debt / Equity
0.20×
PE
1.8×
EV / EBITDA
—
Historical Financials
NDGL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹4.6 Cr | ₹2.8 Cr | ₹7.8 Cr | ₹67.8 Cr | +145.1% |
| EBITDA | ₹74.1 Cr | ₹72.5 Cr | ₹27.2 Cr | ₹16.1 Cr | -39.9% |
| EBIT | — | — | — | — | — |
| PAT | ₹73.0 Cr | ₹70.4 Cr | ₹33.8 Cr | ₹34.5 Cr | -22.1% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹2.3 Cr | ₹-1.3 Cr | ₹4.7 Cr | ₹-8.0 Cr | — |
| CapEx | ₹-0.0 Cr | ₹-0.2 Cr | — | ₹-9.0 Cr | — |
| FCF | ₹2.3 Cr | ₹-1.5 Cr | — | ₹-17.0 Cr | — |
| Total Assets | ₹650 Cr | ₹722 Cr | ₹885 Cr | ₹1820 Cr | +40.9% |
| Total Debt | — | — | ₹4.6 Cr | ₹267 Cr | +287.0% |
| Shareholders' Equity | ₹641 Cr | ₹713 Cr | ₹866 Cr | ₹1363 Cr | +28.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NDGL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SPCENET SPCENET | — | — | Pending | 7.7% | — |
| ALMONDZ ALMONDZ | — | — | Pending | 7.2% | — |
| AVONMORE AVONMORE | — | — | Pending | 6.0% | — |
| AUSOMENT AUSOM ENTERPRISE LIMITED | +51.5% | 45 | Undervalued | 13.7% | — |
| KEYFINSERV KEYNOTE FIN SERV LTD. | -33.0% | 30 | Overvalued | 10.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for NDGL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of NDGL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NDGL →
Compare
Head-to-head with peers
Compare NDGL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NDGLNow →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.