ONELIFE CAP ADVISORS LTD
ONELIFECAP · General/Diversified · NSE
₹28
Current Market Price
Fair Value (DCF)
₹19
Discount to FV
-30.3%
Updated just now
YieldIQ Score
17/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
33%
ROE
-14.8%
Debt/Equity
0.66
WACC
11.1%
Market Cap
₹103.08 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
-0.0%
Return on capital employed
EV / EBITDA
34.0×
Enterprise multiple
Debt / EBITDA
25.8×
Leverage vs earnings
Interest Coverage
-0.3×
EBIT covers interest
Current Ratio
1.01×
Short-term liquidity
Asset Turnover
—
Revenue per ₹ of assets
Revenue CAGR (3Y)
41.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹27.59
Bear case
Discount -109.2%
Base case
Discount -43.5%
Bull case
Discount +15.1%
Ratio Trends
ONELIFECAP · last 6 annual periods
ROE
-14.8%
ROCE
-0.0%
Operating Margin
—
Debt / Equity
0.66×
PE
—
EV / EBITDA
—
Historical Financials
ONELIFECAP · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹454.0K Cr | ₹3.5 Cr | ₹3.2 Cr | ₹15.2 Cr | ₹7.2 Cr | -93.7% |
| EBITDA | — | ₹0.0 Cr | ₹-0.9 Cr | ₹8.7 Cr | ₹-0.0 Cr | — |
| EBIT | ₹7430 Cr | ₹-23.9K Cr | ₹-98.0K Cr | ₹8.2 Cr | — | -81.8% |
| PAT | ₹-5450 Cr | ₹-0.4 Cr | ₹-2.5 Cr | ₹0.4 Cr | ₹-5.1 Cr | — |
| EPS (diluted) | ₹-0.04 | ₹0.03 | ₹0.00 | ₹0.47 | — | — |
| CFO | ₹-152.2K Cr | ₹-2.0 Cr | ₹18.5 Cr | ₹-5.8 Cr | ₹57.8 Cr | — |
| CapEx | — | ₹-0.0 Cr | ₹-6.7 Cr | ₹-3.1 Cr | ₹-21.6 Cr | — |
| FCF | — | ₹-2.0 Cr | ₹11.9 Cr | ₹-8.9 Cr | ₹36.2 Cr | — |
| Total Assets | — | ₹107 Cr | ₹124 Cr | ₹165 Cr | ₹172 Cr | +12.5% |
| Total Debt | — | ₹14.9 Cr | ₹13.2 Cr | ₹26.9 Cr | ₹23.1 Cr | +11.5% |
| Shareholders' Equity | — | ₹84.5 Cr | ₹82.0 Cr | ₹50.7 Cr | ₹34.7 Cr | -20.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ONELIFECAP vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
HYBRIDFIN HYBRIDFIN | — | — | Pending | 6.1% | — |
HBSL HBSL | — | — | Pending | -13.3% | — |
MASKINVEST MASKINVEST | — | — | Pending | 0.0% | — |
BLBLIMITED BLBLIMITED | — | — | Pending | 4.0% | — |
21STCENMGM 21STCENMGM | — | — | Pending | 24.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ONELIFECAP in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ONELIFECAP →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ONELIFECAP →
Compare
Head-to-head with peers
Compare ONELIFECAP side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ONELIFECAPNow →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.