Data Quality Notice
Data quality observations on this stock — see hidden fields below.
Reported as ticker: SMARTWORKS· We're continuously improving data quality. Contact support if this persists.
SMARTWORKS COWORKING SP L
SMARTWORKS · General/Diversified · NSE
₹455
Current Market Price
Fair Value (DCF)
₹275
Discount to FV
-39.6%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
40%
ROE
-58.6%
Debt/Equity
34.64
WACC
11.1%
Market Cap
₹5,197 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.2%
Return on capital employed
EV / EBITDA
8.3×
Enterprise multiple
Debt / EBITDA
3.2×
Leverage vs earnings
Interest Coverage
0.8×
EBIT covers interest
Current Ratio
0.21×
Short-term liquidity
Asset Turnover
0.30×
Revenue per ₹ of assets
Revenue CAGR (3Y)
56.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹454.85
Bear case
Discount -Infinity%
Base case
Discount -65.6%
Bull case
Discount -38.0%
Ratio Trends
SMARTWORKS · last 4 annual periods
ROE
-58.6%
ROCE
23.2%
Operating Margin
—
Debt / Equity
34.64×
PE
—
EV / EBITDA
—
Historical Financials
SMARTWORKS · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹360 Cr | ₹711 Cr | ₹1039 Cr | ₹1374 Cr | +56.2% |
| EBITDA | ₹239 Cr | ₹453 Cr | ₹733 Cr | ₹893 Cr | +55.1% |
| EBIT | ₹27.2 Cr | ₹97.2 Cr | ₹260 Cr | ₹257 Cr | +111.2% |
| PAT | ₹-69.9 Cr | ₹-101 Cr | ₹-50.0 Cr | ₹-63.2 Cr | — |
| EPS (diluted) | ₹-6.12 | ₹-8.85 | ₹-4.38 | ₹-5.54 | — |
| CFO | ₹216 Cr | ₹532 Cr | ₹743 Cr | ₹929 Cr | +62.6% |
| CapEx | ₹-144 Cr | ₹-325 Cr | ₹-266 Cr | ₹-291 Cr | — |
| FCF | ₹72.1 Cr | ₹207 Cr | ₹477 Cr | ₹637 Cr | +106.8% |
| Total Assets | ₹2860 Cr | ₹4474 Cr | ₹4147 Cr | ₹4651 Cr | +17.6% |
| Total Debt | ₹2467 Cr | ₹3913 Cr | ₹3436 Cr | ₹3737 Cr | +14.9% |
| Shareholders' Equity | ₹114 Cr | ₹31.5 Cr | ₹50.0 Cr | ₹108 Cr | -1.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SMARTWORKS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
INDIQUBE INDIQUBE | — | — | Pending | -20.7% | — |
EFCIL EFCIL | — | — | Pending | 20.8% | — |
SCILAL SCILAL | — | — | Pending | -6.3% | — |
AURUM AURUM | — | — | Pending | -2.1% | — |
TEXINFRA TEXINFRA | — | — | Pending | -0.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SMARTWORKS in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SMARTWORKS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SMARTWORKS →
Compare
Head-to-head with peers
Compare SMARTWORKS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SMARTWORKSNow →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.