NIMBUS PROJECTS LIMITED
NIMBSPROJ · General/Diversified · NSE
₹193
Current Market Price
Fair Value (DCF)
₹119
Margin of Safety
-38.5%
Updated just now
YieldIQ Score
47/100
Piotroski F-Score
2/9
Economic Moat
Narrow
Confidence
46%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹373 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.8%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
7.5×
EBIT covers interest
Current Ratio
1.28×
Short-term liquidity
Asset Turnover
0.16×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹193.15
Bear case
₹66.88
MoS -188.8%
Base case
₹118.83
MoS -62.5%
Bull case
₹251.08
MoS +23.1%
Ratio Trends
NIMBSPROJ · last 4 annual periods
ROE
18.7%
ROCE
15.8%
Operating Margin
—
Debt / Equity
0.55×
PE
—
EV / EBITDA
—
Historical Financials
NIMBSPROJ · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹3.9 Cr | ₹2.3 Cr | ₹7.2 Cr | ₹178 Cr | +258.7% |
| EBITDA | ₹15.7 Cr | ₹23.0 Cr | ₹109 Cr | ₹82.6 Cr | +74.1% |
| EBIT | — | — | — | — | — |
| PAT | ₹14.2 Cr | ₹22.1 Cr | ₹66.6 Cr | ₹62.9 Cr | +64.1% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹1.8 Cr | ₹3.5 Cr | ₹15.0 Cr | ₹-121 Cr | — |
| CapEx | — | ₹-0.0 Cr | ₹-0.0 Cr | ₹-3.9 Cr | — |
| FCF | — | ₹3.5 Cr | ₹15.0 Cr | ₹-125 Cr | — |
| Total Assets | ₹96.6 Cr | ₹117 Cr | ₹432 Cr | ₹1106 Cr | +125.4% |
| Total Debt | ₹6.5 Cr | ₹3.7 Cr | ₹21.5 Cr | ₹185 Cr | +204.9% |
| Shareholders' Equity | ₹-37.8 Cr | ₹-15.7 Cr | ₹362 Cr | ₹337 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NIMBSPROJ vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| BEDMUTHA BEDMUTHA | — | — | Pending | 17.1% | — |
| DIGISPICE DIGISPICE | — | — | Pending | -18.1% | — |
| GAYAPROJ GAYAPROJ | — | — | Pending | -8.6% | — |
| VARDMNPOLY VARDMNPOLY | — | — | Pending | -6.6% | — |
| HPAL HPAL | — | — | Pending | 9.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for NIMBSPROJ in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of NIMBSPROJ →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NIMBSPROJ →
Compare
Head-to-head with peers
Compare NIMBSPROJ side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NIMBSPROJNow →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.