SHRINGAR HOU OF MANGALS L
SHRINGARMS · General/Diversified · NSE
₹202
Current Market Price
Fair Value (DCF)
₹131
Margin of Safety
-35.4%
Updated 21h ago
YieldIQ Score
64/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
27%
ROE
—
Debt/Equity
0.30
WACC
11.1%
Market Cap
₹1,949 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
15.7×
Enterprise multiple
Debt / EBITDA
0.9×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
3.73×
Revenue per ₹ of assets
Revenue CAGR (3Y)
20.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹202.12
Bear case
₹76.82
MoS -163.1%
Base case
₹130.58
MoS -54.8%
Bull case
₹165.99
MoS -21.8%
Ratio Trends
SHRINGARMS · last 4 annual periods
ROE
30.4%
ROCE
28.6%
Operating Margin
—
Debt / Equity
0.61×
PE
—
EV / EBITDA
—
Historical Financials
SHRINGARMS · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹800 Cr | ₹934 Cr | ₹1082 Cr | ₹1403 Cr | +20.6% |
| EBITDA | ₹30.5 Cr | ₹38.1 Cr | ₹49.7 Cr | ₹92.6 Cr | +44.8% |
| EBIT | — | — | — | — | — |
| PAT | ₹20.3 Cr | ₹23.4 Cr | ₹31.1 Cr | ₹61.1 Cr | +44.5% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-29.5 Cr | ₹13.1 Cr | ₹-14.1 Cr | ₹-7.1 Cr | — |
| CapEx | ₹-36.5 Cr | ₹-3.0 Cr | ₹-0.6 Cr | ₹-2.8 Cr | — |
| FCF | ₹-66.0 Cr | ₹10.0 Cr | ₹-14.8 Cr | ₹-9.9 Cr | — |
| Total Assets | ₹195 Cr | ₹212 Cr | ₹265 Cr | ₹376 Cr | +24.3% |
| Total Debt | ₹97.8 Cr | ₹93.2 Cr | ₹110 Cr | ₹123 Cr | +8.0% |
| Shareholders' Equity | ₹82.4 Cr | ₹106 Cr | ₹137 Cr | ₹201 Cr | +34.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SHRINGARMS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| DPABHUSHAN DPABHUSHAN | — | — | Pending | 27.9% | — |
| SHANTIGOLD SHANTIGOLD | — | — | Pending | 36.6% | — |
| MOTISONS MOTISONS JEWELLERS LTD | -51.4% | 60 | Above Fair Value | 10.4% | — |
| LGHL LGHL | — | — | Pending | 16.2% | — |
| KDDL KDDL | — | — | Pending | 6.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SHRINGARMS in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. SHRINGAR HOU OF MANGALS L (SHRINGARMS.NS) trades at 202.12 vs a model fair value of 130.58, a gap of -35.4%. Piotroski F-score: 6/9. Moat...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SHRINGARMS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SHRINGARMS →
Compare
Head-to-head with peers
Compare SHRINGARMS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SHRINGARMSNow →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.