SMARTWORKS COWORKING SP L
SMARTWORKS · General/Diversified · NSE
₹446
Current Market Price
Fair Value (DCF)
₹256
Margin of Safety
-42.6%
Updated 2d ago
YieldIQ Score
46/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
49%
ROE
—
Debt/Equity
8.60
WACC
11.1%
Market Cap
₹5,093 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
18.6×
Enterprise multiple
Debt / EBITDA
7.7×
Leverage vs earnings
Interest Coverage
0.8×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.30×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹445.75
Bear case
₹163.81
MoS -172.1%
Base case
₹256.05
MoS -74.1%
Bull case
₹737.37
MoS +39.5%
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 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹360 Cr | ₹711 Cr | ₹1039 Cr | ₹1374 Cr | +56.2% |
| EBITDA | ₹239 Cr | ₹453 Cr | ₹733 Cr | ₹893 Cr | +55.1% |
| EBIT | — | — | — | — | — |
| PAT | ₹-69.9 Cr | ₹-101 Cr | ₹-50.0 Cr | ₹-63.2 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| 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 | — | — |
| EFCIL EFCIL | — | — | Pending | 19.4% | — |
| SCILAL SCILAL | — | — | Pending | -6.3% | — |
| AURUM AURUM | — | — | Pending | -11.7% | — |
| 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.