POLYPLEX CORPORATION LTD
POLYPLEX · General/Diversified · NSE
₹914
Current Market Price
Fair Value (DCF)
₹1,227
Discount to FV
+34.3%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
41%
ROE
3.4%
Debt/Equity
0.14
WACC
11.1%
Market Cap
₹2,868 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.1%
Return on capital employed
EV / EBITDA
11.3×
Enterprise multiple
Debt / EBITDA
1.9×
Leverage vs earnings
Interest Coverage
11.3×
EBIT covers interest
Current Ratio
2.78×
Short-term liquidity
Asset Turnover
0.89×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-2.5%
3-year revenue growth
Revenue CAGR (5Y)
7.6%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹913.7
Bear case
Margin of Safety -42.3%
Implied upside -29.7%
Base case
Margin of Safety +20.3%
Implied upside +25.5%
Bull case
Margin of Safety +31.1%
Implied upside +45.2%
Ratio Trends
POLYPLEX · last 9 annual periods
ROE
3.4%
ROCE
11.1%
Operating Margin
—
Debt / Equity
0.14×
PE
176.9×
EV / EBITDA
2.9×
Historical Financials
POLYPLEX · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹6607 Cr | ₹7640 Cr | ₹6294 Cr | ₹6885 Cr | ₹7086 Cr | +1.8% |
| EBITDA | ₹1434 Cr | ₹1039 Cr | ₹422 Cr | ₹791 Cr | ₹437 Cr | -25.7% |
| EBIT | ₹1163 Cr | ₹746 Cr | ₹118 Cr | — | — | -43.5% |
| PAT | ₹569 Cr | ₹348 Cr | ₹37.8 Cr | ₹209 Cr | ₹45.0 Cr | -47.0% |
| EPS (diluted) | ₹181.19 | ₹110.97 | ₹12.05 | — | — | -49.2% |
| CFO | ₹560 Cr | ₹802 Cr | ₹455 Cr | ₹438 Cr | ₹537 Cr | -1.1% |
| CapEx | ₹-402 Cr | ₹-273 Cr | ₹-517 Cr | ₹-503 Cr | ₹-405 Cr | — |
| FCF | ₹158 Cr | ₹529 Cr | ₹-61.9 Cr | ₹-64.7 Cr | ₹132 Cr | -4.5% |
| Total Assets | ₹7246 Cr | ₹7397 Cr | ₹7431 Cr | ₹7998 Cr | ₹8914 Cr | +5.3% |
| Total Debt | ₹946 Cr | ₹799 Cr | ₹748 Cr | ₹882 Cr | ₹935 Cr | -0.3% |
| Shareholders' Equity | ₹3316 Cr | ₹3483 Cr | ₹3511 Cr | ₹3763 Cr | ₹4240 Cr | +6.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
POLYPLEX vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 ROSSARI ROSSARI | — | — | Pending | 11.5% | — |
KIRIINDUS KIRIINDUS | — | — | Pending | 86.5% | 0.4× |
FCL FCL | — | — | Pending | 12.3% | 20.6× |
JUBLCPL JUBLCPL | — | — | Pending | 27.8% | — |
PREMEXPLN PREMEXPLN | — | — | Pending | 11.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
26 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹227.50/sh
Last payout
2025-11-21
₹2.00
Peak payout
₹100.00
Trailing yield
0.71%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. POLYPLEX CORPORATION LTD (POLYPLEX.NS) trades at 913.70 vs a model fair value of 1226.65, a gap of 34.3%. Piotroski F-score: 6/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of POLYPLEX →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for POLYPLEX →
Compare
Head-to-head with peers
Compare POLYPLEX side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse POLYPLEXNow →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.