OM INFRA LIMITED
OMINFRAL · General/Diversified · NSE
₹93
Current Market Price
Fair Value (DCF)
₹33
Margin of Safety
-65.0%
Updated 2h ago
YieldIQ Score
20/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
29%
ROE
—
Debt/Equity
0.14
WACC
11.1%
Market Cap
₹897 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
5.3%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
185.6×
Leverage vs earnings
Interest Coverage
2.8×
EBIT covers interest
Current Ratio
1.46×
Short-term liquidity
Asset Turnover
0.50×
Revenue per ₹ of assets
Revenue CAGR (3Y)
31.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹93.14
Bear case
₹20.95
MoS -344.6%
Base case
₹32.64
MoS -185.4%
Bull case
₹47.99
MoS -94.1%
Ratio Trends
OMINFRAL · last 9 annual periods
ROE
4.5%
ROCE
5.7%
Operating Margin
—
Debt / Equity
0.12×
PE
40.4×
EV / EBITDA
6.1×
Historical Financials
OMINFRAL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹236 Cr | ₹313 Cr | ₹347 Cr | ₹296 Cr | ₹713 Cr | +31.9% |
| EBITDA | — | ₹40.6 Cr | ₹59.5 Cr | ₹111 Cr | ₹50.5 Cr | +5.6% |
| EBIT | ₹49.5 Cr | ₹46.4 Cr | ₹37.8 Cr | ₹32.3 Cr | — | -10.1% |
| PAT | ₹10.9 Cr | ₹26.5 Cr | ₹7.6 Cr | ₹3.1 Cr | ₹35.9 Cr | +34.6% |
| EPS (diluted) | ₹1.13 | ₹1.52 | ₹0.55 | ₹0.30 | — | -28.2% |
| CFO | ₹17.0 Cr | ₹13.8 Cr | ₹25.3 Cr | ₹61.1 Cr | ₹5.8 Cr | -23.6% |
| CapEx | — | — | — | — | ₹-2.0 Cr | — |
| FCF | — | — | — | — | ₹3.8 Cr | +0.0% |
| Total Assets | — | ₹1199 Cr | ₹1540 Cr | ₹1456 Cr | ₹1423 Cr | +4.4% |
| Total Debt | — | — | ₹84.9 Cr | ₹60.3 Cr | ₹93.7 Cr | +2.5% |
| Shareholders' Equity | — | — | ₹683 Cr | ₹723 Cr | ₹792 Cr | +3.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
OMINFRAL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| VASCONEQ VASCONEQ | — | — | Pending | 11.9% | — |
| JITFINFRA JITFINFRA | — | — | Pending | -11.0% | — |
| CCCL CONS. CONST. CONSORT LTD | +147.9% | 66 | Undervalued | 43.9% | — |
| DENTA DENTA WATER N INFRA SOL L | +19.0% | 47 | Undervalued | 12.9% | — |
| SUPREMEINF SUPREMEINF | — | — | Pending | 22.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for OMINFRAL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of OMINFRAL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for OMINFRAL →
Compare
Head-to-head with peers
Compare OMINFRAL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse OMINFRALNow →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.