INDO-NATIONAL LIMITED
NIPPOBATRY · General/Diversified · NSE
₹354
Current Market Price
Fair Value (DCF)
₹186
Discount to FV
-47.4%
Updated just now
YieldIQ Score
23/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
39%
ROE
-8.7%
Debt/Equity
0.11
WACC
11.1%
Market Cap
₹265.42 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
-3.1%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
57.5×
EBIT covers interest
Current Ratio
1.92×
Short-term liquidity
Asset Turnover
0.79×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-7.5%
3-year revenue growth
Revenue CAGR (5Y)
-3.2%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹353.9
Bear case
Margin of Safety —
Implied upside -235.1%
Base case
Margin of Safety -894.2%
Implied upside -89.9%
Bull case
Margin of Safety -40.5%
Implied upside -28.8%
Ratio Trends
NIPPOBATRY · last 8 annual periods
ROE
-8.7%
ROCE
-3.1%
Operating Margin
—
Debt / Equity
0.11×
PE
36.8×
EV / EBITDA
18.6×
Historical Financials
NIPPOBATRY · 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 | ₹570 Cr | ₹572 Cr | ₹641 Cr | ₹467 Cr | ₹452 Cr | -5.6% |
| EBITDA | ₹42.7 Cr | ₹18.9 Cr | ₹48.9 Cr | ₹168 Cr | ₹-10.5 Cr | — |
| EBIT | ₹31.7 Cr | ₹3.2 Cr | ₹33.2 Cr | — | — | +1.2% |
| PAT | ₹7.9 Cr | ₹-5.7 Cr | ₹9.6 Cr | ₹124 Cr | ₹-26.3 Cr | — |
| EPS (diluted) | ₹10.59 | ₹-7.59 | ₹12.83 | — | — | +4.9% |
| CFO | ₹35.0 Cr | ₹35.9 Cr | ₹43.6 Cr | ₹-55.8 Cr | ₹40.4 Cr | +3.6% |
| CapEx | ₹-51.9 Cr | ₹-30.9 Cr | ₹-44.7 Cr | ₹-41.7 Cr | ₹-28.0 Cr | — |
| FCF | ₹-16.9 Cr | ₹5.1 Cr | ₹-1.2 Cr | ₹-97.4 Cr | ₹12.3 Cr | — |
| Total Assets | ₹511 Cr | ₹515 Cr | ₹599 Cr | ₹721 Cr | ₹431 Cr | -4.2% |
| Total Debt | ₹124 Cr | ₹136 Cr | ₹145 Cr | ₹60.0 Cr | ₹34.4 Cr | -27.4% |
| Shareholders' Equity | ₹240 Cr | ₹231 Cr | ₹236 Cr | ₹438 Cr | ₹303 Cr | +5.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NIPPOBATRY vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
CORDSCABLE CORDSCABLE | — | — | Pending | 10.2% | 8.1× |
 GEEKAYWIRE GEEKAYWIRE | — | — | Pending | 17.5% | 6.6× |
VETO VETO | — | — | Pending | 8.3% | — |
PLAZACABLE PLAZACABLE | — | — | Pending | 2.4% | — |
AARTECH AARTECH | — | — | Pending | 11.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹32.50/sh
Last payout
2025-09-19
₹5.00
Peak payout
₹12.50
Trailing yield
1.41%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of NIPPOBATRY →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NIPPOBATRY →
Compare
Head-to-head with peers
Compare NIPPOBATRY side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NIPPOBATRYNow →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.