INDO-NATIONAL LIMITED
NIPPOBATRY · General/Diversified · NSE
₹324
Current Market Price
Fair Value (DCF)
₹920
Margin of Safety
+183.7%
Updated just now
YieldIQ Score
37/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
24%
ROE
—
Debt/Equity
0.37
WACC
11.1%
Market Cap
₹243 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
28.9%
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
0.65×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-6.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹324.4
Bear case
₹721.62
MoS +55.0%
Base case
₹920.28
MoS +64.7%
Bull case
₹1,654.69
MoS +80.4%
Ratio Trends
NIPPOBATRY · last 4 annual periods
ROE
26.3%
ROCE
31.5%
Operating Margin
—
Debt / Equity
0.13×
PE
36.8×
EV / EBITDA
18.6×
Historical Financials
NIPPOBATRY · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹570 Cr | ₹572 Cr | ₹641 Cr | ₹467 Cr | -6.4% |
| EBITDA | ₹42.7 Cr | ₹18.9 Cr | ₹48.9 Cr | ₹167 Cr | +57.6% |
| EBIT | — | — | — | — | — |
| PAT | ₹7.9 Cr | ₹-5.7 Cr | ₹9.6 Cr | ₹124 Cr | +149.8% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹35.0 Cr | ₹35.9 Cr | ₹43.6 Cr | ₹-55.8 Cr | — |
| CapEx | ₹-51.9 Cr | ₹-30.9 Cr | ₹-44.7 Cr | ₹-41.7 Cr | — |
| FCF | ₹-16.9 Cr | ₹5.1 Cr | ₹-1.2 Cr | ₹-97.4 Cr | — |
| Total Assets | ₹511 Cr | ₹515 Cr | ₹599 Cr | ₹721 Cr | +12.2% |
| Total Debt | ₹124 Cr | ₹136 Cr | ₹145 Cr | ₹60.0 Cr | -21.5% |
| Shareholders' Equity | ₹276 Cr | ₹262 Cr | ₹273 Cr | ₹471 Cr | +19.5% |
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 | 8.0% | — |
| GEEKAYWIRE GEEKAYWIRE | — | — | Pending | 25.0% | — |
| VETO VETO | — | — | Pending | 8.3% | — |
| PLAZACABLE PLAZACABLE | — | — | Pending | 2.4% | — |
| AARTECH AARTECH | — | — | Pending | 8.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for NIPPOBATRY in the last 10 years.
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.