SPML INFRA LIMITED
SPMLINFRA · General/Diversified · NSE
₹212
Current Market Price
Fair Value (DCF)
₹46
Margin of Safety
-78.5%
Updated 2d ago
YieldIQ Score
15/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
18%
ROE
—
Debt/Equity
0.44
WACC
11.1%
Market Cap
₹1,688 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.9%
Return on capital employed
EV / EBITDA
34.5×
Enterprise multiple
Debt / EBITDA
10.3×
Leverage vs earnings
Interest Coverage
2.4×
EBIT covers interest
Current Ratio
1.83×
Short-term liquidity
Asset Turnover
0.37×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-7.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹211.82
Bear case
₹43.32
MoS -389.0%
Base case
₹45.6
MoS -364.5%
Bull case
₹76.86
MoS -175.6%
Ratio Trends
SPMLINFRA · last 8 annual periods
ROE
6.2%
ROCE
7.5%
Operating Margin
—
Debt / Equity
0.68×
PE
9.8×
EV / EBITDA
21.9×
Historical Financials
SPMLINFRA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹683 Cr | ₹853 Cr | ₹464 Cr | ₹461 Cr | ₹731 Cr | +1.7% |
| EBITDA | — | ₹24.3 Cr | ₹56.4 Cr | ₹59.1 Cr | ₹96.5 Cr | +41.1% |
| EBIT | ₹46.3 Cr | ₹41.1 Cr | ₹51.3 Cr | ₹45.6 Cr | — | -0.4% |
| PAT | ₹-118 Cr | ₹10.0 Cr | ₹13.7 Cr | ₹-3.6 Cr | ₹47.9 Cr | — |
| EPS (diluted) | ₹-6.99 | ₹2.68 | ₹2.84 | ₹-1.76 | — | — |
| CFO | ₹-302 Cr | ₹29.3 Cr | ₹20.0 Cr | ₹624 Cr | ₹-84.4 Cr | — |
| CapEx | — | — | — | — | ₹-0.6 Cr | — |
| FCF | — | — | — | — | ₹-85.0 Cr | — |
| Total Assets | — | ₹2805 Cr | ₹2793 Cr | ₹1892 Cr | ₹1967 Cr | -8.5% |
| Total Debt | — | — | ₹1117 Cr | ₹243 Cr | ₹524 Cr | -17.2% |
| Shareholders' Equity | — | — | ₹342 Cr | ₹460 Cr | ₹770 Cr | +22.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SPMLINFRA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GARUDA GARUDA | — | — | Pending | 15.0% | — |
| INDIANHUME INDIAN HUME PIPE CO. LTD. | +100.3% | 79 | Undervalued | 40.5% | — |
| VINDHYATEL VINDHYA TELELINKS LTD | +55.6% | 37 | Data Limited | 5.0% | — |
| SIMPLEXINF SIMPLEX INFRASTRUCTURES L | -30.3% | 26 | High Risk | 2.2% | — |
| VIKRAN VIKRAN | — | — | Pending | 16.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SPMLINFRA in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SPMLINFRA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SPMLINFRA →
Compare
Head-to-head with peers
Compare SPMLINFRA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SPMLINFRANow →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.