STOVE KRAFT LIMITED
STOVEKRAFT · General/Diversified · NSE
₹660
Current Market Price
Fair Value (DCF)
₹387
Discount to FV
-41.4%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
8/9
Economic Moat
Narrow
Confidence
57%
ROE
8.2%
Debt/Equity
0.74
WACC
11.1%
Market Cap
₹2,184 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.4%
Return on capital employed
EV / EBITDA
12.2×
Enterprise multiple
Debt / EBITDA
0.4×
Leverage vs earnings
Interest Coverage
2.6×
EBIT covers interest
Current Ratio
0.93×
Short-term liquidity
Asset Turnover
1.34×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.5%
3-year revenue growth
Revenue CAGR (5Y)
12.9%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹659.55
Bear case
Margin of Safety —
Implied upside -184.4%
Base case
Margin of Safety -240.6%
Implied upside -70.6%
Bull case
Margin of Safety -52.4%
Implied upside -34.4%
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 | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1130 Cr | ₹1258 Cr | ₹1337 Cr | ₹1450 Cr | ₹1607 Cr | +9.2% |
| EBITDA | ₹92.7 Cr | ₹94.5 Cr | ₹118 Cr | ₹151 Cr | ₹158 Cr | +14.2% |
| EBIT | ₹73.6 Cr | ₹63.8 Cr | ₹69.6 Cr | — | — | -1.4% |
| PAT | ₹56.2 Cr | ₹35.8 Cr | ₹34.1 Cr | ₹38.5 Cr | ₹42.0 Cr | -7.0% |
| EPS (diluted) | ₹16.96 | ₹10.86 | ₹10.30 | — | — | -11.7% |
| CFO | ₹-5.3 Cr | ₹76.3 Cr | ₹113 Cr | ₹130 Cr | ₹258 Cr | — |
| CapEx | ₹-112 Cr | ₹-98.5 Cr | ₹-114 Cr | ₹-82.1 Cr | ₹-111 Cr | — |
| FCF | ₹-117 Cr | ₹-22.2 Cr | ₹-1.1 Cr | ₹47.9 Cr | ₹147 Cr | — |
| Total Assets | ₹728 Cr | ₹897 Cr | ₹1097 Cr | ₹1204 Cr | ₹1174 Cr | +12.7% |
| Total Debt | ₹78.4 Cr | ₹163 Cr | ₹256 Cr | ₹348 Cr | ₹62.0 Cr | -5.7% |
| Shareholders' Equity | ₹364 Cr | ₹403 Cr | ₹439 Cr | ₹471 Cr | ₹504 Cr | +8.5% |
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 HINDWAREAP | — | — | Pending | -5.4% | — |
 NILKAMAL NILKAMAL | — | — | Pending | 7.3% | — |
 LAOPALA LAOPALA | — | — | Pending | 11.7% | — |
 EPACK EPACK | — | — | Pending | 0.3% | — |
 CARYSIL CARYSIL | — | — | Pending | 16.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹5.50/sh
Last payout
2025-09-19
₹3.00
Peak payout
₹3.00
Trailing yield
0.45%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. STOVE KRAFT LIMITED (STOVEKRAFT.NS) trades at 659.55 vs a model fair value of 386.51, a gap of -41.4%. Piotroski F-score: 8/9. Moat label...
Read full AI analysis →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.