SKIPPER LIMITED
SKIPPER · General/Diversified · NSE
₹550
Current Market Price
Fair Value (DCF)
₹426
Discount to FV
-22.6%
Updated just now
YieldIQ Score
58/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
20%
ROE
12.5%
Debt/Equity
0.62
WACC
11.1%
Market Cap
₹6,206 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.1%
Return on capital employed
EV / EBITDA
10.6×
Enterprise multiple
Debt / EBITDA
1.7×
Leverage vs earnings
Interest Coverage
2.1×
EBIT covers interest
Current Ratio
1.26×
Short-term liquidity
Asset Turnover
1.63×
Revenue per ₹ of assets
Revenue CAGR (3Y)
41.4%
3-year revenue growth
Revenue CAGR (5Y)
28.5%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹549.7
Bear case
Margin of Safety —
Implied upside -127.0%
Base case
Margin of Safety -41.2%
Implied upside -29.2%
Bull case
Margin of Safety +1.0%
Implied upside +1.0%
Ratio Trends
SKIPPER · last 9 annual periods
ROE
12.5%
ROCE
23.1%
Operating Margin
—
Debt / Equity
0.62×
PE
45.8×
EV / EBITDA
7.6×
Historical Financials
SKIPPER · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1696 Cr | ₹1962 Cr | ₹3137 Cr | ₹4624 Cr | ₹5553 Cr | +34.5% |
| EBITDA | ₹152 Cr | ₹180 Cr | ₹311 Cr | ₹475 Cr | ₹578 Cr | +39.7% |
| EBIT | ₹123 Cr | ₹151 Cr | ₹275 Cr | — | — | +22.2% |
| PAT | ₹25.1 Cr | ₹35.6 Cr | ₹81.7 Cr | ₹149 Cr | ₹213 Cr | +70.6% |
| EPS (diluted) | ₹2.45 | ₹3.46 | ₹7.14 | — | — | +30.7% |
| CFO | ₹17.3 Cr | ₹284 Cr | ₹199 Cr | ₹153 Cr | ₹277 Cr | +100.2% |
| CapEx | ₹-42.1 Cr | ₹-84.9 Cr | ₹-102 Cr | ₹-238 Cr | ₹-366 Cr | — |
| FCF | ₹-24.8 Cr | ₹199 Cr | ₹97.2 Cr | ₹-84.6 Cr | ₹-89.0 Cr | — |
| Total Assets | ₹2084 Cr | ₹2223 Cr | ₹3145 Cr | ₹3397 Cr | ₹4533 Cr | +21.4% |
| Total Debt | ₹575 Cr | ₹494 Cr | ₹592 Cr | ₹740 Cr | ₹948 Cr | +13.3% |
| Shareholders' Equity | ₹732 Cr | ₹767 Cr | ₹898 Cr | ₹1193 Cr | ₹1491 Cr | +19.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SKIPPER vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 HGINFRA HGINFRA | — | — | Pending | 10.1% | 8.5× |
 JKIL JKIL | — | — | Pending | 11.5% | 8.4× |
 MANINFRA MANINFRA | — | — | Pending | 8.9% | — |
ASHOKA ASHOKA | — | — | Pending | 38.8% | 1.1× |
EIEL EIEL | — | — | Pending | 14.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹0.49/sh
Last payout
2025-09-16
₹0.10
Peak payout
₹1.61
Trailing yield
0.02%
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. SKIPPER LIMITED (SKIPPER.NS) trades at 549.70 vs a model fair value of 425.56, a gap of -22.6%. Piotroski F-score: 5/9. Moat label: Narro...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SKIPPER →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SKIPPER →
Compare
Head-to-head with peers
Compare SKIPPER side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SKIPPERNow →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.