SANGHVI MOVERS LTD
SANGHVIMOV · General/Diversified · NSE
₹375
Current Market Price
Fair Value (DCF)
₹482
Discount to FV
+28.5%
Updated 1h ago
YieldIQ Score
65/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
23%
ROE
13.7%
Debt/Equity
0.38
WACC
11.1%
Market Cap
₹3,245 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.4%
Return on capital employed
EV / EBITDA
8.4×
Enterprise multiple
Debt / EBITDA
1.6×
Leverage vs earnings
Interest Coverage
10.1×
EBIT covers interest
Current Ratio
1.75×
Short-term liquidity
Asset Turnover
0.43×
Revenue per ₹ of assets
Revenue CAGR (3Y)
32.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹374.8
Bear case
Discount -27.8%
Base case
Discount +22.2%
Bull case
Discount +36.1%
Ratio Trends
SANGHVIMOV · last 8 annual periods
ROE
13.7%
ROCE
23.4%
Operating Margin
—
Debt / Equity
0.38×
PE
89.9×
EV / EBITDA
11.0×
Historical Financials
SANGHVIMOV · 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 | ₹335 Cr | ₹456 Cr | ₹619 Cr | ₹782 Cr | ₹1070 Cr | +33.7% |
| EBITDA | ₹173 Cr | ₹285 Cr | ₹407 Cr | ₹371 Cr | ₹421 Cr | +25.0% |
| EBIT | ₹56.8 Cr | ₹166 Cr | ₹277 Cr | — | — | +48.7% |
| PAT | ₹29.4 Cr | ₹112 Cr | ₹188 Cr | ₹157 Cr | ₹184 Cr | +58.2% |
| EPS (diluted) | ₹6.79 | ₹25.89 | ₹43.42 | — | — | +59.0% |
| CFO | ₹130 Cr | ₹257 Cr | ₹304 Cr | ₹162 Cr | ₹278 Cr | +21.0% |
| CapEx | ₹-57.9 Cr | ₹-232 Cr | ₹-324 Cr | ₹-237 Cr | ₹-408 Cr | — |
| FCF | ₹72.0 Cr | ₹25.2 Cr | ₹-19.9 Cr | ₹-75.3 Cr | ₹-129 Cr | — |
| Total Assets | ₹964 Cr | ₹1121 Cr | ₹1424 Cr | ₹1765 Cr | ₹2343 Cr | +24.9% |
| Total Debt | ₹167 Cr | ₹183 Cr | ₹292 Cr | ₹438 Cr | ₹674 Cr | +41.8% |
| Shareholders' Equity | ₹734 Cr | ₹842 Cr | ₹1012 Cr | ₹1143 Cr | ₹1310 Cr | +15.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SANGHVIMOV vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 AWFIS AWFIS | — | — | Pending | 12.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
5 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹7.50/sh
Last payout
2025-09-12
₹2.00
Peak payout
₹3.00
Trailing yield
0.53%
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. SANGHVI MOVERS LTD (SANGHVIMOV.NS) trades at 374.80 vs a model fair value of 481.71, a gap of 28.5%. Piotroski F-score: 7/9. Moat label: ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SANGHVIMOV →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SANGHVIMOV →
Compare
Head-to-head with peers
Compare SANGHVIMOV side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SANGHVIMOVNow →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.