SUDARSHAN COLORNT IND LTD
SUDARCOLOR · General/Diversified · NSE
₹353
Current Market Price
Fair Value (DCF)
₹667
Margin of Safety
+89.0%
Updated 2d ago
YieldIQ Score
72/100
Piotroski F-Score
9/9
Economic Moat
Narrow
Confidence
69%
ROE
—
Debt/Equity
0.04
WACC
11.1%
Market Cap
₹815 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.5%
Return on capital employed
EV / EBITDA
8.7×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
30.4×
EBIT covers interest
Current Ratio
2.80×
Short-term liquidity
Asset Turnover
1.08×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-0.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹352.95
Bear case
₹415.9
MoS +15.1%
Base case
₹667.09
MoS +47.1%
Bull case
₹847.17
MoS +58.3%
Ratio Trends
SUDARCOLOR · last 8 annual periods
ROE
9.8%
ROCE
16.7%
Operating Margin
—
Debt / Equity
0.05×
PE
—
EV / EBITDA
—
Historical Financials
SUDARCOLOR · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹731 Cr | ₹840 Cr | ₹180 Cr | ₹205 Cr | ₹818 Cr | +2.9% |
| EBITDA | — | ₹70.3 Cr | ₹60.4 Cr | ₹80.4 Cr | ₹91.5 Cr | +6.8% |
| EBIT | ₹315 Cr | ₹50.0 Cr | ₹12.3 Cr | ₹9.4 Cr | — | -58.5% |
| PAT | ₹220 Cr | ₹43.3 Cr | ₹9.2 Cr | ₹5.8 Cr | ₹51.4 Cr | -30.4% |
| EPS (diluted) | ₹94.74 | ₹18.77 | ₹4.00 | ₹2.53 | — | -59.6% |
| CFO | ₹56.7 Cr | ₹13.1 Cr | ₹36.3 Cr | ₹94.5 Cr | ₹111 Cr | +18.2% |
| CapEx | — | — | — | — | ₹-11.9 Cr | — |
| FCF | — | — | — | — | ₹98.7 Cr | +0.0% |
| Total Assets | — | ₹636 Cr | ₹662 Cr | ₹726 Cr | ₹758 Cr | +4.5% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹25.1 Cr | — |
| Shareholders' Equity | — | — | ₹432 Cr | ₹472 Cr | ₹523 Cr | +4.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SUDARCOLOR vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TNPETRO TAMILNADU PETROPRODUCTS L | +8.4% | 28 | Fairly valued | 6.4% | — |
| BODALCHEM BODALCHEM | — | — | Pending | 1.7% | — |
| KOTHARIPET KOTHARIPET | — | — | Pending | 21.5% | — |
| ESTER ESTER | — | — | Pending | 1.8% | — |
| FAIRCHEMOR FAIRCHEMOR | — | — | Pending | 7.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SUDARCOLOR in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SUDARCOLOR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SUDARCOLOR →
Compare
Head-to-head with peers
Compare SUDARCOLOR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SUDARCOLORNow →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.