Data Quality Notice
Data quality observations on this stock — see hidden fields below.
Reported as ticker: NIRLON· We're continuously improving data quality. Contact support if this persists.
NIRLON LTD
NIRLON · General/Diversified · NSE
₹604
Current Market Price
Fair Value (DCF)
₹500
Discount to FV
-17.1%
Updated 24m ago
YieldIQ Score
64/100
Piotroski F-Score
8/9
Economic Moat
Wide
Confidence
60%
ROE
73.8%
Debt/Equity
2.45
WACC
11.1%
Market Cap
₹5,439 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
33.1%
Return on capital employed
EV / EBITDA
12.2×
Enterprise multiple
Debt / EBITDA
2.2×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.30×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹603.55
Bear case
Discount -936.8%
Base case
Discount -20.6%
Bull case
Discount -0.5%
Ratio Trends
NIRLON · last 5 annual periods
ROE
73.8%
ROCE
33.1%
Operating Margin
—
Debt / Equity
2.45×
PE
—
EV / EBITDA
—
Historical Financials
NIRLON · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹380 Cr | ₹567 Cr | ₹597 Cr | ₹636 Cr | ₹669 Cr | +15.2% |
| EBITDA | ₹300 Cr | ₹435 Cr | ₹481 Cr | ₹512 Cr | ₹535 Cr | +15.6% |
| EBIT | ₹225 Cr | ₹333 Cr | ₹424 Cr | ₹455 Cr | — | +19.3% |
| PAT | ₹111 Cr | ₹158 Cr | ₹206 Cr | ₹218 Cr | ₹346 Cr | +32.9% |
| EPS (diluted) | — | — | — | — | — | — |
| CFO | ₹340 Cr | ₹377 Cr | ₹425 Cr | ₹480 Cr | ₹477 Cr | +8.8% |
| CapEx | ₹-161 Cr | ₹-85.1 Cr | ₹-55.0 Cr | ₹-47.2 Cr | ₹-43.5 Cr | — |
| FCF | ₹179 Cr | ₹292 Cr | ₹370 Cr | ₹433 Cr | ₹434 Cr | +24.7% |
| Total Assets | ₹2199 Cr | ₹2101 Cr | ₹2126 Cr | ₹2243 Cr | ₹2250 Cr | +0.6% |
| Total Debt | ₹1178 Cr | ₹1145 Cr | ₹1146 Cr | ₹1146 Cr | ₹1147 Cr | -0.7% |
| Shareholders' Equity | ₹478 Cr | ₹402 Cr | ₹373 Cr | ₹357 Cr | ₹469 Cr | -0.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
Peers not yet ranked for NIRLON. Comparable companies and side-by-side valuation will appear here once the peer set is established.
Dividend History
No dividend events recorded for NIRLON in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of NIRLON →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NIRLON →
Compare
Head-to-head with peers
Compare NIRLON side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NIRLONNow →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.