NITIRAJ ENGINEERS LTD
NITIRAJ · General/Diversified · NSE
₹204
Current Market Price
Fair Value (DCF)
₹87
Margin of Safety
-57.1%
Updated 2d ago
YieldIQ Score
41/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
30%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹209 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.9%
Return on capital employed
EV / EBITDA
43.1×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
74.6×
EBIT covers interest
Current Ratio
6.26×
Short-term liquidity
Asset Turnover
0.82×
Revenue per ₹ of assets
Revenue CAGR (3Y)
24.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹204.1
Bear case
₹53.29
MoS -283.0%
Base case
₹87.48
MoS -133.3%
Bull case
₹113.87
MoS -79.2%
Ratio Trends
NITIRAJ · last 4 annual periods
ROE
5.8%
ROCE
12.3%
Operating Margin
—
Debt / Equity
0.00×
PE
—
EV / EBITDA
20.4×
Historical Financials
NITIRAJ · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹39.6 Cr | ₹46.1 Cr | ₹100 Cr | ₹76.5 Cr | +24.5% |
| EBITDA | ₹-1.1 Cr | ₹3.7 Cr | ₹19.4 Cr | ₹10.2 Cr | — |
| EBIT | — | — | — | — | — |
| PAT | ₹-3.5 Cr | ₹-0.4 Cr | ₹12.0 Cr | ₹4.8 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹1.5 Cr | ₹0.7 Cr | ₹17.9 Cr | ₹14.2 Cr | +113.8% |
| CapEx | ₹-5.3 Cr | ₹-0.9 Cr | ₹-2.4 Cr | ₹-6.4 Cr | — |
| FCF | ₹-3.9 Cr | ₹-0.2 Cr | ₹15.4 Cr | ₹7.8 Cr | — |
| Total Assets | ₹77.2 Cr | ₹79.8 Cr | ₹90.5 Cr | ₹93.0 Cr | +6.4% |
| Total Debt | ₹4.0 Cr | ₹3.2 Cr | ₹0.2 Cr | ₹0.0 Cr | -82.1% |
| Shareholders' Equity | ₹67.7 Cr | ₹67.6 Cr | ₹79.7 Cr | ₹82.8 Cr | +6.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NITIRAJ vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GOLDTECH GOLDTECH | — | — | Pending | 10.3% | — |
| AIRAN AIRAN | — | — | Pending | 12.0% | — |
| VIRINCHI VIRINCHI | — | — | Pending | 0.2% | — |
| DRCSYSTEMS DRCSYSTEMS | — | — | Pending | 23.3% | — |
| INTENTECH INTENTECH | — | — | Pending | 11.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for NITIRAJ in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of NITIRAJ →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NITIRAJ →
Compare
Head-to-head with peers
Compare NITIRAJ side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NITIRAJNow →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.