SHANKARA BLDG PRODUCT LTD
SHANKARA · General/Diversified · NSE
₹118
Current Market Price
Fair Value (DCF)
₹454
Margin of Safety
+284.7%
Updated just now
YieldIQ Score
52/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
39%
ROE
—
Debt/Equity
0.14
WACC
11.1%
Market Cap
₹286 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.3%
Return on capital employed
EV / EBITDA
2.0×
Enterprise multiple
Debt / EBITDA
0.6×
Leverage vs earnings
Interest Coverage
3.1×
EBIT covers interest
Current Ratio
1.60×
Short-term liquidity
Asset Turnover
3.16×
Revenue per ₹ of assets
Revenue CAGR (3Y)
33.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹118.03
Bear case
₹302.03
MoS +60.9%
Base case
₹454.01
MoS +74.0%
Bull case
₹648.94
MoS +81.8%
Ratio Trends
SHANKARA · last 9 annual periods
ROE
8.9%
ROCE
17.4%
Operating Margin
—
Debt / Equity
0.12×
PE
77.6×
EV / EBITDA
12.5×
Historical Financials
SHANKARA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2038 Cr | ₹2418 Cr | ₹4022 Cr | ₹4818 Cr | ₹5686 Cr | +29.2% |
| EBITDA | — | ₹87.6 Cr | ₹122 Cr | ₹152 Cr | ₹169 Cr | +17.8% |
| EBIT | ₹53.2 Cr | ₹70.4 Cr | ₹32.0 Cr | ₹36.2 Cr | — | -9.2% |
| PAT | ₹13.8 Cr | ₹34.3 Cr | ₹63.0 Cr | ₹81.1 Cr | ₹77.4 Cr | +53.8% |
| EPS (diluted) | ₹6.06 | ₹15.02 | ₹8.38 | ₹8.51 | — | +8.9% |
| CFO | ₹133 Cr | ₹69.6 Cr | ₹92.0 Cr | ₹37.1 Cr | ₹63.6 Cr | -16.8% |
| CapEx | — | — | — | — | ₹-27.4 Cr | — |
| FCF | — | — | — | — | ₹36.2 Cr | +0.0% |
| Total Assets | — | ₹1041 Cr | ₹1292 Cr | ₹1307 Cr | ₹1802 Cr | +14.7% |
| Total Debt | — | — | ₹55.8 Cr | ₹61.0 Cr | ₹104 Cr | +16.8% |
| Shareholders' Equity | — | — | ₹643 Cr | ₹601 Cr | ₹868 Cr | +7.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SHANKARA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SETCO SETCO AUTOMOTIVE LTD | +195.5% | 73 | Undervalued | 15.1% | — |
| PPAP PPAP | — | — | Pending | 2.4% | — |
| PAVNAIND PAVNAIND | — | — | Pending | 3.5% | — |
| AUTOIND AUTOIND | — | — | Pending | 11.8% | — |
| VARDHACRLC VARDHACRLC | — | — | Pending | 5.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SHANKARA in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. SHANKARA BLDG PRODUCT LTD (SHANKARA.NS) trades at 118.03 vs a model fair value of 454.01, a gap of 284.7%. Piotroski F-score: 3/9. Moat l...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SHANKARA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SHANKARA →
Compare
Head-to-head with peers
Compare SHANKARA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SHANKARANow →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.