RACE ECO CHAIN LIMITED
RACE · General/Diversified · NSE
₹124
Current Market Price
Fair Value (DCF)
₹84
Margin of Safety
-32.2%
Updated 1d ago
YieldIQ Score
35/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
13%
ROE
—
Debt/Equity
0.84
WACC
11.1%
Market Cap
₹214 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.4%
Return on capital employed
EV / EBITDA
21.1×
Enterprise multiple
Debt / EBITDA
4.9×
Leverage vs earnings
Interest Coverage
2.3×
EBIT covers interest
Current Ratio
1.35×
Short-term liquidity
Asset Turnover
3.04×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹123.89
Bear case
₹51.33
MoS -141.4%
Base case
₹84.04
MoS -47.4%
Bull case
₹90.34
MoS -37.1%
Ratio Trends
RACE · last 4 annual periods
ROE
5.0%
ROCE
7.6%
Operating Margin
—
Debt / Equity
0.79×
PE
—
EV / EBITDA
—
Historical Financials
RACE · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹157 Cr | ₹269 Cr | ₹347 Cr | ₹555 Cr | +52.3% |
| EBITDA | ₹1.8 Cr | ₹2.9 Cr | ₹6.3 Cr | ₹10.6 Cr | +80.7% |
| EBIT | — | — | — | — | — |
| PAT | ₹0.9 Cr | ₹1.3 Cr | ₹1.5 Cr | ₹3.9 Cr | +61.9% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹4.9 Cr | ₹-14.6 Cr | ₹-8.5 Cr | ₹-42.6 Cr | — |
| CapEx | ₹-3.8 Cr | ₹-0.7 Cr | ₹-9.0 Cr | ₹-8.9 Cr | — |
| FCF | ₹1.1 Cr | ₹-15.3 Cr | ₹-17.6 Cr | ₹-51.5 Cr | — |
| Total Assets | ₹33.7 Cr | ₹49.2 Cr | ₹83.0 Cr | ₹182 Cr | +75.6% |
| Total Debt | ₹5.1 Cr | ₹15.5 Cr | ₹42.5 Cr | ₹61.6 Cr | +129.6% |
| Shareholders' Equity | ₹19.3 Cr | ₹20.6 Cr | ₹22.2 Cr | ₹77.9 Cr | +59.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RACE vs 2 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| NRL NRL | — | — | Pending | 11.5% | — |
| CEREBRAINT CEREBRAINT | — | — | Pending | -29.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for RACE in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. RACE ECO CHAIN LIMITED (RACE.NS) trades at 123.89 vs a model fair value of 84.04, a gap of -32.2%. Piotroski F-score: 4/9. Moat label: No...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RACE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RACE →
Compare
Head-to-head with peers
Compare RACE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RACENow →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.