SAI PARENTERALS LIMITED
SAIPARENT · General/Diversified · NSE
₹485
Current Market Price
Fair Value (DCF)
₹99
Margin of Safety
-79.5%
Updated just now
YieldIQ Score
64/100
Piotroski F-Score
8/9
Economic Moat
Narrow
Confidence
23%
ROE
16.8%
Debt/Equity
0.37
WACC
11.1%
Market Cap
₹2,142 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.9%
Return on capital employed
EV / EBITDA
46.4×
Enterprise multiple
Debt / EBITDA
5.1×
Leverage vs earnings
Interest Coverage
2.7×
EBIT covers interest
Current Ratio
0.81×
Short-term liquidity
Asset Turnover
0.68×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹484.75
Bear case
₹51.4
MoS -843.1%
Base case
₹99.23
MoS -388.5%
Bull case
₹139.47
MoS -247.6%
Ratio Trends
SAIPARENT · last 3 annual periods
ROE
15.9%
ROCE
16.6%
Operating Margin
—
Debt / Equity
1.65×
PE
—
EV / EBITDA
—
Historical Financials
SAIPARENT · Annual, last 3 years· amounts in ₹Cr unless noted
| Metric | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|
| Revenue | ₹96.8 Cr | ₹154 Cr | ₹495 Cr | +126.1% |
| EBITDA | ₹18.8 Cr | ₹33.1 Cr | ₹54.3 Cr | +70.2% |
| EBIT | — | — | — | — |
| PAT | ₹4.4 Cr | ₹8.4 Cr | ₹19.6 Cr | +111.8% |
| EPS (diluted) | — | — | — | — |
| CFO | ₹-12.8 Cr | ₹-29.8 Cr | ₹33.1 Cr | — |
| CapEx | ₹-17.3 Cr | ₹-44.1 Cr | ₹-0.5 Cr | — |
| FCF | ₹-30.1 Cr | ₹-73.9 Cr | ₹32.6 Cr | — |
| Total Assets | ₹134 Cr | ₹268 Cr | ₹724 Cr | +132.4% |
| Total Debt | ₹68.5 Cr | ₹119 Cr | ₹204 Cr | +72.4% |
| Shareholders' Equity | ₹31.5 Cr | ₹76.4 Cr | ₹124 Cr | +98.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SAIPARENT vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| NGLFINE NGLFINE | — | — | Pending | 7.5% | — |
| TTKHLTCARE TTKHLTCARE | — | — | Pending | 7.7% | — |
| SMSPHARMA SMSPHARMA | — | — | Pending | 10.8% | — |
| SENORES SENORES | — | — | Pending | 7.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SAIPARENT in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SAIPARENT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SAIPARENT →
Compare
Head-to-head with peers
Compare SAIPARENT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SAIPARENTNow →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.