SARVESHWAR FOODS LIMITED
SARVESHWAR · General/Diversified · NSE
₹4
Current Market Price
Fair Value (DCF)
₹3
Margin of Safety
-21.8%
Updated 2d ago
YieldIQ Score
49/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
18%
ROE
—
Debt/Equity
0.57
WACC
11.1%
Market Cap
₹491 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.6%
Return on capital employed
EV / EBITDA
8.2×
Enterprise multiple
Debt / EBITDA
4.0×
Leverage vs earnings
Interest Coverage
1.9×
EBIT covers interest
Current Ratio
1.51×
Short-term liquidity
Asset Turnover
1.25×
Revenue per ₹ of assets
Revenue CAGR (3Y)
23.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹3.99
Bear case
₹2.79
MoS -43.0%
Base case
₹3.12
MoS -27.9%
Bull case
₹4.54
MoS +12.1%
Ratio Trends
SARVESHWAR · last 4 annual periods
ROE
8.8%
ROCE
12.5%
Operating Margin
—
Debt / Equity
1.00×
PE
1038.8×
EV / EBITDA
—
Historical Financials
SARVESHWAR · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹605 Cr | ₹689 Cr | ₹870 Cr | ₹1136 Cr | +23.4% |
| EBITDA | ₹28.8 Cr | ₹37.4 Cr | ₹58.3 Cr | ₹76.1 Cr | +38.4% |
| EBIT | — | — | — | — | — |
| PAT | ₹3.4 Cr | ₹7.8 Cr | ₹16.8 Cr | ₹26.9 Cr | +100.3% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹22.4 Cr | ₹-25.0 Cr | ₹-9.2 Cr | ₹14.7 Cr | -13.0% |
| CapEx | ₹-0.2 Cr | ₹-0.2 Cr | ₹-0.7 Cr | ₹-1.3 Cr | — |
| FCF | ₹22.2 Cr | ₹-25.3 Cr | ₹-9.8 Cr | ₹13.4 Cr | -15.5% |
| Total Assets | ₹514 Cr | ₹571 Cr | ₹791 Cr | ₹906 Cr | +20.8% |
| Total Debt | ₹272 Cr | ₹293 Cr | ₹298 Cr | ₹304 Cr | +3.8% |
| Shareholders' Equity | ₹163 Cr | ₹214 Cr | ₹253 Cr | ₹305 Cr | +23.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SARVESHWAR vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MODINATUR MODI NATURALS LIMITED | +8.4% | 48 | Fairly valued | 25.5% | — |
| FOODSIN FOODS & INNS LIMITED | -6.6% | 36 | Fairly valued | 7.8% | — |
| MCLEODRUSS MCLEOD RUSSEL INDIA LTD. | +48.5% | 51 | Undervalued | — | — |
| KRITINUT KRITINUT | — | — | Pending | 17.5% | — |
| EIFFL EIFFL | — | — | Pending | 7.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SARVESHWAR in the last 10 years.
AI Analysis Summary
Sarveshwar Foods appears overvalued by 21.8%, with a standout strength in its 23.4% revenue CAGR over 3 years, but a concern is its low interest coverage of 1.9x.
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SARVESHWAR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SARVESHWAR →
Compare
Head-to-head with peers
Compare SARVESHWAR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SARVESHWARNow →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.