SALONA COTSPIN LTD.
SALONA · General/Diversified · NSE
₹275
Current Market Price
Fair Value (DCF)
₹391
Margin of Safety
+42.2%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
13%
ROE
—
Debt/Equity
2.78
WACC
11.1%
Market Cap
₹145 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.1%
Return on capital employed
EV / EBITDA
12.1×
Enterprise multiple
Debt / EBITDA
7.6×
Leverage vs earnings
Interest Coverage
1.3×
EBIT covers interest
Current Ratio
1.15×
Short-term liquidity
Asset Turnover
1.73×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹274.75
Bear case
₹176.67
MoS -55.5%
Base case
₹390.67
MoS +29.7%
Bull case
₹704.24
MoS +61.0%
Ratio Trends
SALONA · last 4 annual periods
ROE
3.8%
ROCE
9.8%
Operating Margin
—
Debt / Equity
2.89×
PE
7.1×
EV / EBITDA
8.1×
Historical Financials
SALONA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹611 Cr | ₹442 Cr | ₹674 Cr | ₹615 Cr | +0.2% |
| EBITDA | ₹37.0 Cr | ₹34.8 Cr | ₹30.0 Cr | ₹31.6 Cr | -5.1% |
| EBIT | — | — | — | — | — |
| PAT | ₹19.8 Cr | ₹17.6 Cr | ₹6.1 Cr | ₹3.1 Cr | -45.9% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-34.8 Cr | ₹-5.0 Cr | ₹-11.9 Cr | ₹63.7 Cr | — |
| CapEx | ₹-19.9 Cr | ₹-3.6 Cr | ₹-72.2 Cr | ₹-26.3 Cr | — |
| FCF | ₹-54.7 Cr | ₹-8.6 Cr | ₹-84.1 Cr | ₹37.5 Cr | — |
| Total Assets | ₹228 Cr | ₹270 Cr | ₹364 Cr | ₹354 Cr | +15.9% |
| Total Debt | ₹139 Cr | ₹157 Cr | ₹257 Cr | ₹239 Cr | +19.8% |
| Shareholders' Equity | ₹57.2 Cr | ₹74.2 Cr | ₹79.8 Cr | ₹82.6 Cr | +13.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SALONA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MODTHREAD MODTHREAD | — | — | Pending | 2.5% | — |
| BSL BSL | — | — | Pending | 6.8% | — |
| WEIZMANIND WEIZMANN LTD | -3.0% | 40 | Fairly valued | -5.9% | — |
| INDIANCARD INDIANCARD | — | — | Pending | 27.2% | — |
| LAGNAM LAGNAM SPINTEX LIMITED | +132.6% | 63 | Data Limited | 10.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SALONA in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SALONA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SALONA →
Compare
Head-to-head with peers
Compare SALONA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SALONANow →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.