STOVE KRAFT LIMITED
STOVEKRAFT · General/Diversified · NSE
₹530
Current Market Price
Fair Value (DCF)
₹263
Margin of Safety
-50.4%
Updated 3d ago
YieldIQ Score
46/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
32%
ROE
—
Debt/Equity
0.53
WACC
11.1%
Market Cap
₹1,753 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.2%
Return on capital employed
EV / EBITDA
14.5×
Enterprise multiple
Debt / EBITDA
2.5×
Leverage vs earnings
Interest Coverage
2.6×
EBIT covers interest
Current Ratio
0.93×
Short-term liquidity
Asset Turnover
1.18×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹529.5
Bear case
₹139.35
MoS -280.0%
Base case
₹262.77
MoS -101.5%
Bull case
₹358.03
MoS -47.9%
Ratio Trends
STOVEKRAFT · last 5 annual periods
ROE
8.2%
ROCE
18.4%
Operating Margin
—
Debt / Equity
0.74×
PE
36.2×
EV / EBITDA
14.4×
Historical Financials
STOVEKRAFT · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹859 Cr | ₹1136 Cr | ₹278 Cr | ₹325 Cr | ₹1418 Cr | +13.3% |
| EBITDA | — | ₹92.7 Cr | ₹94.5 Cr | ₹118 Cr | ₹150 Cr | +12.8% |
| EBIT | ₹100 Cr | ₹73.6 Cr | ₹-1.8 Cr | ₹9.8 Cr | — | -44.2% |
| PAT | ₹81.5 Cr | ₹56.2 Cr | ₹-6.0 Cr | ₹2.7 Cr | ₹38.5 Cr | -17.1% |
| EPS (diluted) | ₹26.33 | ₹16.96 | ₹-1.82 | ₹0.80 | — | -58.2% |
| CFO | ₹110 Cr | ₹-13.2 Cr | ₹76.3 Cr | ₹113 Cr | ₹130 Cr | +4.2% |
| CapEx | — | — | — | — | ₹-82.1 Cr | — |
| FCF | — | — | — | — | ₹47.9 Cr | +0.0% |
| Total Assets | — | ₹728 Cr | ₹897 Cr | ₹1097 Cr | ₹1204 Cr | +13.4% |
| Total Debt | — | — | ₹119 Cr | ₹141 Cr | ₹348 Cr | +30.8% |
| Shareholders' Equity | — | — | ₹403 Cr | ₹439 Cr | ₹471 Cr | +3.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
STOVEKRAFT vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| HINDWAREAP HINDWARE HME INOVATON LTD | -65.2% | 21 | Data Limited | -8.7% | — |
| NILKAMAL NILKAMAL | — | — | Pending | 7.1% | — |
| LAOPALA LAOPALA | — | — | Pending | 11.7% | — |
| EPACK EPACK | — | — | Pending | 5.8% | — |
| CARYSIL CARYSIL | — | — | Pending | 12.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for STOVEKRAFT in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of STOVEKRAFT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for STOVEKRAFT →
Compare
Head-to-head with peers
Compare STOVEKRAFT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse STOVEKRAFTNow →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.