NANDAN DENIM LIMITED
NDL · General/Diversified · NSE
₹3
Current Market Price
Fair Value (DCF)
₹8
Margin of Safety
+163.2%
Updated 2d ago
YieldIQ Score
48/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
55%
ROE
—
Debt/Equity
0.35
WACC
11.1%
Market Cap
₹434 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.7%
Return on capital employed
EV / EBITDA
5.0×
Enterprise multiple
Debt / EBITDA
1.9×
Leverage vs earnings
Interest Coverage
2.4×
EBIT covers interest
Current Ratio
1.49×
Short-term liquidity
Asset Turnover
2.74×
Revenue per ₹ of assets
Revenue CAGR (3Y)
18.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹3.01
Bear case
₹5.02
MoS +40.0%
Base case
₹7.92
MoS +62.0%
Bull case
₹12
MoS +74.9%
Ratio Trends
NDL · last 9 annual periods
ROE
5.4%
ROCE
15.2%
Operating Margin
—
Debt / Equity
0.40×
PE
746.0×
EV / EBITDA
28.2×
Historical Financials
NDL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1090 Cr | ₹2176 Cr | ₹457 Cr | ₹579 Cr | ₹3486 Cr | +33.7% |
| EBITDA | — | ₹174 Cr | ₹90.9 Cr | ₹149 Cr | ₹132 Cr | -6.7% |
| EBIT | ₹10.9 Cr | ₹134 Cr | ₹21.1 Cr | ₹53.4 Cr | — | +48.8% |
| PAT | ₹-18.7 Cr | ₹67.8 Cr | ₹3.0 Cr | ₹27.1 Cr | ₹33.5 Cr | — |
| EPS (diluted) | ₹-3.90 | ₹4.70 | ₹0.21 | ₹1.88 | — | — |
| CFO | ₹35.0 Cr | ₹101 Cr | ₹141 Cr | ₹230 Cr | ₹95.1 Cr | +28.4% |
| CapEx | — | — | — | — | ₹-8.5 Cr | — |
| FCF | — | — | — | — | ₹86.6 Cr | +0.0% |
| Total Assets | — | ₹1443 Cr | ₹1267 Cr | ₹1182 Cr | ₹1274 Cr | -3.1% |
| Total Debt | — | — | ₹302 Cr | ₹233 Cr | ₹249 Cr | -4.7% |
| Shareholders' Equity | — | — | ₹540 Cr | ₹585 Cr | ₹619 Cr | +3.4% |
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 | 4.0% | — |
| MANOMAY MANOMAY | — | — | Pending | 13.0% | — |
| VARDMNPOLY VARDMNPOLY | — | — | Pending | -6.6% | — |
| RNBDENIMS RNBDENIMS | — | — | Pending | 11.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for NDL in the last 10 years.
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.