NANDAN DENIM LIMITED
NDL · General/Diversified · NSE
₹3
Current Market Price
Fair Value (DCF)
₹3
Discount to FV
+29.9%
Updated just now
YieldIQ Score
39/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
32%
ROE
5.4%
Debt/Equity
0.40
WACC
11.1%
Market Cap
₹366.13 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.2%
Return on capital employed
EV / EBITDA
4.5×
Enterprise multiple
Debt / EBITDA
0.9×
Leverage vs earnings
Interest Coverage
2.4×
EBIT covers interest
Current Ratio
1.49×
Short-term liquidity
Asset Turnover
2.25×
Revenue per ₹ of assets
Revenue CAGR (3Y)
13.1%
3-year revenue growth
Revenue CAGR (5Y)
21.4%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2.54
Bear case
Margin of Safety -27.4%
Implied upside -21.5%
Base case
Margin of Safety +18.7%
Implied upside +23.0%
Bull case
Margin of Safety +32.7%
Implied upside +48.6%
Ratio Trends
NDL · last 9 annual periods
ROE
5.4%
ROCE
15.2%
Operating Margin
—
Debt / Equity
0.40×
PE
425.7×
EV / EBITDA
7.6×
Historical Financials
NDL · 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 | ₹2123 Cr | ₹1988 Cr | ₹1965 Cr | ₹3547 Cr | ₹2872 Cr | +7.8% |
| EBITDA | ₹174 Cr | ₹90.9 Cr | ₹149 Cr | ₹136 Cr | ₹104 Cr | -12.1% |
| EBIT | ₹134 Cr | ₹58.8 Cr | ₹112 Cr | — | — | -4.4% |
| PAT | ₹67.7 Cr | ₹0.5 Cr | ₹44.9 Cr | ₹33.4 Cr | ₹33.1 Cr | -16.4% |
| EPS (diluted) | ₹4.70 | ₹0.06 | ₹3.12 | — | — | -9.7% |
| CFO | ₹101 Cr | ₹141 Cr | ₹230 Cr | ₹95.1 Cr | ₹144 Cr | +9.3% |
| CapEx | ₹-52.5 Cr | ₹-17.6 Cr | ₹-44.7 Cr | ₹-8.5 Cr | ₹-5.4 Cr | — |
| FCF | ₹48.9 Cr | ₹123 Cr | ₹186 Cr | ₹86.6 Cr | ₹139 Cr | +29.9% |
| Total Assets | ₹1443 Cr | ₹1267 Cr | ₹1182 Cr | ₹1274 Cr | ₹1032 Cr | -8.0% |
| Total Debt | ₹558 Cr | ₹465 Cr | ₹330 Cr | ₹249 Cr | ₹118 Cr | -32.3% |
| Shareholders' Equity | ₹539 Cr | ₹540 Cr | ₹585 Cr | ₹619 Cr | ₹651 Cr | +4.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NDL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
BELLACASA BELLACASA | — | — | Pending | 10.6% | — |
 BANSWRAS BANSWRAS | — | — | Pending | 5.3% | — |
MANOMAY MANOMAY | — | — | Pending | 11.5% | — |
 VARDMNPOLY VARDMNPOLY | — | — | Pending | -6.6% | — |
RNBDENIMS RNBDENIMS | — | — | Pending | 11.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
3 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
—
Last payout
2019-09-05
₹0.02
Peak payout
₹0.05
Trailing yield
—
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. NANDAN DENIM LIMITED (NDL.NS) trades at 2.54 vs a model fair value of 3.30, a gap of 29.9%. Piotroski F-score: 7/9. Moat label: None. Rev...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of NDL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NDL →
Compare
Head-to-head with peers
Compare NDL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NDLNow →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.