Solar Industries India Limited
SOLARINDS · General/Diversified · NSE
₹14,977
Current Market Price
Fair Value (DCF)
₹3,004
Margin of Safety
-79.9%
Updated 2h ago
YieldIQ Score
25/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
33%
ROE
26.7%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹1.36 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
30.2%
Return on capital employed
EV / EBITDA
56.4×
Enterprise multiple
Debt / EBITDA
0.5×
Leverage vs earnings
Interest Coverage
15.9×
EBIT covers interest
Current Ratio
1.95×
Short-term liquidity
Asset Turnover
0.97×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
40.8%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹14,977
Bear case
₹1,845.33
MoS -711.6%
Base case
₹3,003.96
MoS -398.6%
Bull case
₹3,735.62
MoS -300.9%
Ratio Trends
SOLARINDS · last 7 annual periods
ROE
26.7%
ROCE
34.5%
Operating Margin
—
Debt / Equity
0.30×
PE
217.1×
EV / EBITDA
26.1×
Historical Financials
SOLARINDS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1584 Cr | ₹2528 Cr | ₹1253 Cr | ₹1611 Cr | ₹7360 Cr | +46.8% |
| EBITDA | — | ₹767 Cr | ₹1320 Cr | ₹1414 Cr | ₹2037 Cr | +27.7% |
| EBIT | ₹260 Cr | ₹362 Cr | ₹226 Cr | ₹334 Cr | — | +6.5% |
| PAT | ₹189 Cr | ₹262 Cr | ₹158 Cr | ₹243 Cr | ₹1209 Cr | +59.0% |
| EPS (diluted) | ₹20.89 | ₹0.00 | ₹0.00 | ₹25.98 | — | +5.6% |
| CFO | ₹148 Cr | ₹294 Cr | ₹133 Cr | ₹1406 Cr | ₹2468 Cr | +102.1% |
| CapEx | — | — | — | — | ₹-1006 Cr | — |
| FCF | — | — | — | — | ₹1462 Cr | +0.0% |
| Total Assets | — | ₹3724 Cr | ₹2769 Cr | ₹5737 Cr | ₹8261 Cr | +22.0% |
| Total Debt | — | — | ₹238 Cr | ₹521 Cr | ₹1370 Cr | +54.8% |
| Shareholders' Equity | — | — | ₹1767 Cr | ₹3306 Cr | ₹4537 Cr | +26.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SOLARINDS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| PIDILITIND PIDILITIND | — | — | Pending | 20.9% | 34.9× |
| ASIANPAINT ASIANPAINT | — | — | Pending | 18.3% | 61.2× |
| LINDEINDIA LINDEINDIA | — | — | Pending | 11.9% | — |
| BERGEPAINT Berger Paints (I) Limited | -57.7% | 43 | Data Limited | 19.1% | — |
| FLUOROCHEM Gujarat Fluorochemicals Limited | -83.3% | 25 | Under Review | 7.5% | — |
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)
₹40.00/sh
Last payout
2025-07-08
₹10.00
Peak payout
₹10.00
Trailing yield
0.07%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SOLARINDS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SOLARINDS →
Compare
Head-to-head with peers
Compare SOLARINDS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SOLARINDSNow →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.