SYNERGY GREEN IND. LTD
SGIL · General/Diversified · NSE
₹526
Current Market Price
Fair Value (DCF)
₹129
Margin of Safety
-75.5%
Updated 3d ago
YieldIQ Score
38/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
46%
ROE
—
Debt/Equity
1.79
WACC
11.1%
Market Cap
₹817 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
22.8%
Return on capital employed
EV / EBITDA
23.2×
Enterprise multiple
Debt / EBITDA
3.5×
Leverage vs earnings
Interest Coverage
2.8×
EBIT covers interest
Current Ratio
1.03×
Short-term liquidity
Asset Turnover
1.04×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹525.9
Bear case
₹59.97
MoS -776.9%
Base case
₹129.01
MoS -307.6%
Bull case
₹191.94
MoS -174.0%
Ratio Trends
SGIL · last 4 annual periods
ROE
15.7%
ROCE
20.4%
Operating Margin
—
Debt / Equity
1.35×
PE
54.4×
EV / EBITDA
9.5×
Historical Financials
SGIL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹284 Cr | ₹85.2 Cr | ₹82.3 Cr | ₹355 Cr | +7.8% |
| EBITDA | ₹23.0 Cr | ₹24.0 Cr | ₹39.3 Cr | ₹51.5 Cr | +30.8% |
| EBIT | ₹15.1 Cr | ₹7.9 Cr | ₹7.4 Cr | — | -21.3% |
| PAT | ₹1.9 Cr | ₹3.4 Cr | ₹3.3 Cr | ₹16.9 Cr | +106.5% |
| EPS (diluted) | ₹1.36 | ₹2.43 | ₹2.30 | — | +19.1% |
| CFO | ₹28.1 Cr | ₹25.7 Cr | ₹37.7 Cr | ₹-16.4 Cr | — |
| CapEx | — | — | — | ₹-87.2 Cr | — |
| FCF | — | — | — | ₹-104 Cr | — |
| Total Assets | ₹194 Cr | ₹182 Cr | ₹198 Cr | ₹342 Cr | +20.8% |
| Total Debt | — | ₹41.6 Cr | ₹48.2 Cr | ₹145 Cr | +51.7% |
| Shareholders' Equity | — | ₹35.1 Cr | ₹46.7 Cr | ₹108 Cr | +45.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SGIL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TEMBO TEMBO | — | — | Pending | 23.5% | — |
| TIRUPATIFL TIRUPATIFL | — | — | Pending | 7.3% | — |
| MANAKSIA MANAKSIA | — | — | Pending | 9.4% | — |
| DPWIRES DPWIRES | — | — | Pending | 8.9% | — |
| DCM DCM | — | — | Pending | 51.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SGIL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SGIL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SGIL →
Compare
Head-to-head with peers
Compare SGIL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SGILNow →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.