NOIDA TOLL BRIDGE CO LTD
NOIDATOLL · General/Diversified · NSE
₹4
Current Market Price
Fair Value (DCF)
₹7
Margin of Safety
+95.2%
Updated 2d ago
YieldIQ Score
63/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
50%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹70 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
2.3×
Enterprise multiple
Debt / EBITDA
1.4×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
0.51×
Short-term liquidity
Asset Turnover
0.49×
Revenue per ₹ of assets
Revenue CAGR (3Y)
35.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹3.77
Bear case
₹4.8
MoS +21.5%
Base case
₹7.36
MoS +48.8%
Bull case
₹13.09
MoS +71.2%
Ratio Trends
NOIDATOLL · last 4 annual periods
ROE
-15.5%
ROCE
420.9%
Operating Margin
—
Debt / Equity
0.33×
PE
—
EV / EBITDA
63.5×
Historical Financials
NOIDATOLL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹16.1 Cr | ₹23.7 Cr | ₹20.8 Cr | ₹40.2 Cr | +35.6% |
| EBITDA | ₹-0.3 Cr | ₹3.0 Cr | ₹4.0 Cr | ₹13.3 Cr | — |
| EBIT | — | — | — | — | — |
| PAT | ₹-41.3 Cr | ₹-35.2 Cr | ₹-31.7 Cr | ₹-244 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹2.5 Cr | ₹23.8 Cr | ₹-3.9 Cr | ₹15.1 Cr | +81.7% |
| CapEx | ₹-1.2 Cr | ₹-0.1 Cr | ₹-0.3 Cr | ₹-0.1 Cr | — |
| FCF | ₹1.4 Cr | ₹23.7 Cr | ₹-4.2 Cr | ₹15.0 Cr | +122.5% |
| Total Assets | ₹403 Cr | ₹382 Cr | ₹348 Cr | ₹81.8 Cr | -41.2% |
| Total Debt | ₹66.7 Cr | ₹66.7 Cr | ₹66.7 Cr | ₹42.9 Cr | -13.7% |
| Shareholders' Equity | ₹271 Cr | ₹236 Cr | ₹204 Cr | ₹-39.7 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NOIDATOLL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GAYAHWS GAYAHWS | — | — | Pending | — | — |
| IL&FSTRANS IL&FSTRANS | — | — | Pending | — | — |
| BCPL BCPL RAILWAY INFRA LTD | -40.4% | 20 | Data Limited | 6.7% | — |
| BRNL BRNL | — | — | Pending | 33.4% | — |
| MEP MEP | — | — | Pending | 63.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for NOIDATOLL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. NOIDA TOLL BRIDGE CO LTD (NOIDATOLL.NS) trades at 3.77 vs a model fair value of 7.36, a gap of 95.2%. Piotroski F-score: 6/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of NOIDATOLL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NOIDATOLL →
Compare
Head-to-head with peers
Compare NOIDATOLL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NOIDATOLLNow →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.