SHADOWFAX TECHNOLOGIES L
SHADOWFAX · General/Diversified · NSE
₹185
Current Market Price
Fair Value (DCF)
₹213
Discount to FV
+15.0%
Updated just now
YieldIQ Score
58/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
51%
ROE
1.0%
Debt/Equity
0.20
WACC
11.1%
Market Cap
₹10,817 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.8%
Return on capital employed
EV / EBITDA
51.7×
Enterprise multiple
Debt / EBITDA
1.2×
Leverage vs earnings
Interest Coverage
1.4×
EBIT covers interest
Current Ratio
1.81×
Short-term liquidity
Asset Turnover
3.34×
Revenue per ₹ of assets
Revenue CAGR (3Y)
43.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹184.99
Bear case
Discount -341.2%
Base case
Discount +13.0%
Bull case
Discount +27.5%
Ratio Trends
SHADOWFAX · last 3 annual periods
ROE
1.0%
ROCE
10.8%
Operating Margin
—
Debt / Equity
0.20×
PE
—
EV / EBITDA
—
Historical Financials
SHADOWFAX · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1415 Cr | ₹1885 Cr | ₹2485 Cr | ₹4202 Cr | +43.7% |
| EBITDA | ₹-106 Cr | ₹23.0 Cr | ₹85.7 Cr | ₹248 Cr | — |
| EBIT | ₹-130 Cr | ₹-4.7 Cr | ₹20.5 Cr | — | — |
| PAT | ₹-143 Cr | ₹-11.9 Cr | ₹6.4 Cr | ₹112 Cr | — |
| EPS (diluted) | ₹-2.47 | ₹-0.21 | ₹0.11 | — | — |
| CFO | ₹-72.8 Cr | ₹132 Cr | ₹49.9 Cr | ₹350 Cr | — |
| CapEx | ₹-47.3 Cr | ₹-53.1 Cr | ₹-86.1 Cr | ₹-185 Cr | — |
| FCF | ₹-120 Cr | ₹78.4 Cr | ₹-36.2 Cr | ₹165 Cr | — |
| Total Assets | ₹443 Cr | ₹786 Cr | ₹1259 Cr | ₹2834 Cr | +85.7% |
| Total Debt | ₹66.7 Cr | ₹40.3 Cr | ₹132 Cr | ₹247 Cr | +54.7% |
| Shareholders' Equity | ₹176 Cr | ₹422 Cr | ₹660 Cr | ₹1745 Cr | +114.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SHADOWFAX vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 TCI TCI | — | — | Pending | 18.8% | — |
 BLUEDART BLUEDART | — | — | Pending | 13.9% | 45.5× |
 TVSSCS TVSSCS | — | — | Pending | -0.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SHADOWFAX in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. SHADOWFAX TECHNOLOGIES L (SHADOWFAX.NS) trades at 184.99 vs a model fair value of 212.74, a gap of 15.0%. Piotroski F-score: 7/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SHADOWFAX →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SHADOWFAX →
Compare
Head-to-head with peers
Compare SHADOWFAX side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SHADOWFAXNow →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.