NITIN SPINNERS LIMITED
NITINSPIN · Chemicals · NSE
₹539
Current Market Price
Fair Value (DCF)
₹517
Discount to FV
-4.1%
Updated just now
YieldIQ Score
51/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
25%
ROE
12.1%
Debt/Equity
0.76
WACC
11.1%
Market Cap
₹3,030 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.6%
Return on capital employed
EV / EBITDA
8.7×
Enterprise multiple
Debt / EBITDA
2.5×
Leverage vs earnings
Interest Coverage
3.9×
EBIT covers interest
Current Ratio
1.71×
Short-term liquidity
Asset Turnover
1.18×
Revenue per ₹ of assets
Revenue CAGR (3Y)
10.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹539
Bear case
Discount -109.7%
Base case
Discount -4.3%
Bull case
Discount +25.6%
Ratio Trends
NITINSPIN · last 8 annual periods
ROE
12.1%
ROCE
17.6%
Operating Margin
—
Debt / Equity
0.76×
PE
7.7×
EV / EBITDA
7.6×
Historical Financials
NITINSPIN · 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 | ₹2664 Cr | ₹2385 Cr | ₹2881 Cr | ₹3306 Cr | ₹3214 Cr | +4.8% |
| EBITDA | ₹644 Cr | ₹296 Cr | ₹373 Cr | ₹475 Cr | ₹458 Cr | -8.2% |
| EBIT | ₹562 Cr | ₹214 Cr | ₹261 Cr | — | — | -17.4% |
| PAT | ₹326 Cr | ₹165 Cr | ₹132 Cr | ₹175 Cr | ₹178 Cr | -14.1% |
| EPS (diluted) | ₹58.01 | ₹29.32 | ₹23.39 | — | — | -20.3% |
| CFO | ₹431 Cr | ₹194 Cr | ₹163 Cr | ₹307 Cr | ₹411 Cr | -1.2% |
| CapEx | ₹-92.5 Cr | ₹-435 Cr | ₹-817 Cr | ₹-21.7 Cr | ₹-292 Cr | — |
| FCF | ₹339 Cr | ₹-242 Cr | ₹-653 Cr | ₹286 Cr | ₹119 Cr | -23.0% |
| Total Assets | ₹1824 Cr | ₹2218 Cr | ₹2717 Cr | ₹2732 Cr | ₹2915 Cr | +12.4% |
| Total Debt | ₹689 Cr | ₹980 Cr | ₹1339 Cr | ₹1165 Cr | ₹1124 Cr | +13.0% |
| Shareholders' Equity | ₹876 Cr | ₹1029 Cr | ₹1146 Cr | ₹1311 Cr | ₹1471 Cr | +13.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NITINSPIN vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
BOMDYEING BOMDYEING | — | — | Pending | 1.2% | 71.1× |
 SIYSIL SIYSIL | — | — | Pending | 15.4% | — |
SANGAMIND SANGAMIND | — | — | Pending | 3.2% | — |
MAYURUNIQ MAYURUNIQ | — | — | Pending | 16.9% | — |
 JINDWORLD JINDWORLD | — | — | Pending | 8.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
11 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹13.50/sh
Last payout
2025-08-29
₹3.00
Peak payout
₹3.00
Trailing yield
0.56%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. NITIN SPINNERS LIMITED (NITINSPIN.NS) trades at 539.00 vs a model fair value of 516.94, a gap of -4.1%. Piotroski F-score: 6/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of NITINSPIN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NITINSPIN →
Compare
Head-to-head with peers
Compare NITINSPIN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NITINSPINNow →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.