POPULAR VEHICLES N SER L
PVSL · General/Diversified · NSE
₹104
Current Market Price
Fair Value (DCF)
₹130
Margin of Safety
+24.7%
Updated 2d ago
YieldIQ Score
47/100
Piotroski F-Score
3/9
Economic Moat
Narrow
Confidence
31%
ROE
—
Debt/Equity
1.76
WACC
11.1%
Market Cap
₹740 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.0%
Return on capital employed
EV / EBITDA
12.5×
Enterprise multiple
Debt / EBITDA
6.5×
Leverage vs earnings
Interest Coverage
0.9×
EBIT covers interest
Current Ratio
1.33×
Short-term liquidity
Asset Turnover
2.80×
Revenue per ₹ of assets
Revenue CAGR (3Y)
17.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹103.87
Bear case
₹0
MoS -Infinity%
Base case
₹129.5
MoS +19.8%
Bull case
₹133.09
MoS +22.0%
Ratio Trends
PVSL · last 4 annual periods
ROE
-1.6%
ROCE
10.6%
Operating Margin
—
Debt / Equity
1.44×
PE
—
EV / EBITDA
—
Historical Financials
PVSL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹3297 Cr | ₹4670 Cr | ₹1364 Cr | ₹5327 Cr | +17.3% |
| EBITDA | ₹177 Cr | ₹233 Cr | ₹285 Cr | ₹166 Cr | -2.1% |
| EBIT | — | — | ₹46.8 Cr | — | +0.0% |
| PAT | ₹33.7 Cr | ₹64.1 Cr | ₹20.1 Cr | ₹-10.5 Cr | — |
| EPS (diluted) | — | — | ₹3.13 | — | +0.0% |
| CFO | ₹69.7 Cr | ₹109 Cr | ₹79.9 Cr | ₹151 Cr | +29.3% |
| CapEx | ₹-48.1 Cr | ₹-56.7 Cr | — | ₹-53.8 Cr | — |
| FCF | ₹21.6 Cr | ₹52.2 Cr | — | ₹97.0 Cr | +65.0% |
| Total Assets | ₹1263 Cr | ₹1504 Cr | ₹1957 Cr | ₹1905 Cr | +14.7% |
| Total Debt | ₹756 Cr | ₹938 Cr | ₹431 Cr | ₹922 Cr | +6.8% |
| Shareholders' Equity | ₹280 Cr | ₹343 Cr | ₹653 Cr | ₹639 Cr | +31.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
PVSL vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| KALYANI KALYANI | — | — | Pending | 11.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for PVSL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of PVSL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for PVSL →
Compare
Head-to-head with peers
Compare PVSL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse PVSLNow →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.