NMDC Steel Limited
NSLNISP · General/Diversified · NSE
₹42
Current Market Price
Fair Value (DCF)
₹48
Margin of Safety
+15.0%
Updated just now
YieldIQ Score
52/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
26%
ROE
-18.1%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.12 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
35.1×
Enterprise multiple
Debt / EBITDA
10.6×
Leverage vs earnings
Interest Coverage
-4.1×
EBIT covers interest
Current Ratio
0.59×
Short-term liquidity
Asset Turnover
0.45×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹41.86
Bear case
₹27.8
MoS -50.6%
Base case
₹48.14
MoS +13.0%
Bull case
₹76.74
MoS +45.5%
Ratio Trends
NSLNISP · last 3 annual periods
ROE
-18.1%
ROCE
-9.0%
Operating Margin
—
Debt / Equity
0.45×
PE
—
EV / EBITDA
—
Historical Financials
NSLNISP · Annual, last 3 years· amounts in ₹Cr unless noted
| Metric | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|
| Revenue | — | ₹1846 Cr | ₹8503 Cr | +114.6% |
| EBITDA | — | ₹-1290 Cr | ₹-1717 Cr | — |
| EBIT | — | ₹-1118 Cr | — | — |
| PAT | — | ₹-861 Cr | ₹-2374 Cr | — |
| EPS (diluted) | ₹0.00 | ₹-2.94 | — | — |
| CFO | ₹1535 Cr | ₹-2733 Cr | ₹1966 Cr | +13.2% |
| CapEx | — | — | ₹-428 Cr | — |
| FCF | — | — | ₹1538 Cr | +0.0% |
| Total Assets | — | ₹29.4K Cr | ₹28.5K Cr | -1.5% |
| Total Debt | — | ₹2391 Cr | ₹5909 Cr | +57.2% |
| Shareholders' Equity | — | ₹15.5K Cr | ₹13.1K Cr | -8.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NSLNISP vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| USHAMART USHAMART | — | — | Pending | 14.8% | — |
| SANDUMA SANDUMA | — | — | Pending | 17.9% | — |
| JINDALSAW Jindal Saw Limited | +94.4% | 37 | Data Limited | 15.9% | — |
| LLOYDSENT LLOYDSENT | — | — | Pending | 1.9% | — |
| JAYNECOIND JAYNECOIND | — | — | Pending | 4.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for NSLNISP in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. NMDC Steel Limited (NSLNISP.NS) trades at 41.86 vs a model fair value of 48.14, a gap of 15.0%. Piotroski F-score: 6/9. Moat label: None....
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of NSLNISP →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NSLNISP →
Compare
Head-to-head with peers
Compare NSLNISP side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NSLNISPNow →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.