SAURASHTRA CEMENT LIMITED
SAURASHCEM · General/Diversified · NSE
₹59
Current Market Price
Fair Value (DCF)
₹22
Discount to FV
-63.4%
Updated just now
YieldIQ Score
33/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
45%
ROE
0.7%
Debt/Equity
0.14
WACC
11.1%
Market Cap
₹657.49 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.2%
Return on capital employed
EV / EBITDA
10.9×
Enterprise multiple
Debt / EBITDA
2.0×
Leverage vs earnings
Interest Coverage
2.3×
EBIT covers interest
Current Ratio
1.16×
Short-term liquidity
Asset Turnover
1.04×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹59.08
Bear case
Margin of Safety —
Implied upside -315.5%
Base case
Margin of Safety —
Implied upside -173.0%
Bull case
Margin of Safety -735.6%
Implied upside -88.0%
Ratio Trends
SAURASHCEM · last 4 annual periods
ROE
0.7%
ROCE
6.2%
Operating Margin
—
Debt / Equity
0.14×
PE
—
EV / EBITDA
—
Historical Financials
SAURASHCEM · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1440 Cr | ₹1635 Cr | ₹1769 Cr | ₹1538 Cr | ₹1666 Cr | +3.7% |
| EBITDA | ₹78.4 Cr | ₹18.3 Cr | ₹144 Cr | ₹70.0 Cr | ₹61.0 Cr | -6.1% |
| EBIT | — | — | ₹97.9 Cr | — | — | +0.0% |
| PAT | ₹23.1 Cr | ₹-22.0 Cr | ₹56.6 Cr | ₹7.0 Cr | ₹14.4 Cr | -11.1% |
| EPS (diluted) | — | — | ₹5.10 | — | — | +0.0% |
| CFO | ₹-8.2 Cr | ₹21.5 Cr | ₹155 Cr | ₹30.2 Cr | ₹36.5 Cr | — |
| CapEx | ₹-46.2 Cr | ₹-38.9 Cr | ₹-68.4 Cr | ₹-86.3 Cr | ₹-29.3 Cr | — |
| FCF | ₹-54.4 Cr | ₹-17.5 Cr | ₹86.7 Cr | ₹-56.1 Cr | ₹7.1 Cr | — |
| Total Assets | ₹1396 Cr | ₹1357 Cr | ₹1571 Cr | ₹1603 Cr | ₹1588 Cr | +3.3% |
| Total Debt | ₹104 Cr | ₹65.9 Cr | ₹85.0 Cr | ₹136 Cr | ₹107 Cr | +0.6% |
| Shareholders' Equity | ₹904 Cr | ₹882 Cr | ₹928 Cr | ₹947 Cr | ₹962 Cr | +1.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SAURASHCEM vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
NCLIND NCLIND | — | — | Pending | 2.9% | — |
 DECCANCE DECCANCE | — | — | Pending | 3.8% | 26.7× |
ACL ACL | — | — | Pending | -83.2% | — |
APCL APCL | — | — | Pending | -7.8% | — |
 KESORAMIND KESORAMIND | — | — | Pending | -23.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.00/sh
Last payout
2024-08-14
₹1.00
Peak payout
₹1.00
Trailing yield
—
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. SAURASHTRA CEMENT LIMITED (SAURASHCEM.NS) trades at 59.08 vs a model fair value of 21.64, a gap of -63.4%. Piotroski F-score: 7/9. Moat l...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SAURASHCEM →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SAURASHCEM →
Compare
Head-to-head with peers
Compare SAURASHCEM side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SAURASHCEMNow →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.