SUPERHOUSE LIMITED
SUPERHOUSE · General/Diversified · NSE
₹154
Current Market Price
Fair Value (DCF)
₹92
Margin of Safety
-40.0%
Updated just now
YieldIQ Score
12/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
15%
ROE
—
Debt/Equity
0.39
WACC
11.1%
Market Cap
₹169 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.3%
Return on capital employed
EV / EBITDA
7.4×
Enterprise multiple
Debt / EBITDA
5.0×
Leverage vs earnings
Interest Coverage
1.6×
EBIT covers interest
Current Ratio
1.59×
Short-term liquidity
Asset Turnover
0.73×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹153.62
Bear case
₹62.9
MoS -144.2%
Base case
₹92.25
MoS -66.5%
Bull case
₹125.79
MoS -22.1%
Ratio Trends
SUPERHOUSE · last 4 annual periods
ROE
1.9%
ROCE
7.3%
Operating Margin
—
Debt / Equity
0.44×
PE
9.8×
EV / EBITDA
6.7×
Historical Financials
SUPERHOUSE · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹623 Cr | ₹727 Cr | ₹638 Cr | ₹640 Cr | +0.9% |
| EBITDA | ₹63.3 Cr | ₹63.3 Cr | ₹48.9 Cr | ₹50.7 Cr | -7.1% |
| EBIT | — | — | — | — | — |
| PAT | ₹35.6 Cr | ₹26.5 Cr | ₹12.5 Cr | ₹9.3 Cr | -36.0% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-1.4 Cr | ₹27.5 Cr | ₹20.7 Cr | ₹16.8 Cr | — |
| CapEx | ₹-30.7 Cr | ₹-42.6 Cr | ₹-31.0 Cr | ₹-21.6 Cr | — |
| FCF | ₹-32.1 Cr | ₹-15.1 Cr | ₹-10.3 Cr | ₹-4.7 Cr | — |
| Total Assets | ₹791 Cr | ₹839 Cr | ₹834 Cr | ₹861 Cr | +2.9% |
| Total Debt | ₹160 Cr | ₹192 Cr | ₹205 Cr | ₹211 Cr | +9.7% |
| Shareholders' Equity | ₹424 Cr | ₹453 Cr | ₹472 Cr | ₹480 Cr | +4.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SUPERHOUSE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| KHADIM KHADIM | — | — | Pending | 2.0% | — |
| BCONCEPTS BCONCEPTS | — | — | Pending | 6.6% | — |
| BANARBEADS BANARBEADS | — | — | Pending | 5.5% | — |
| KSR KSR | — | — | Pending | — | — |
| SREEL SREEL | — | — | Pending | 4.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SUPERHOUSE in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. SUPERHOUSE LIMITED (SUPERHOUSE.NS) trades at 153.62 vs a model fair value of 92.25, a gap of -40.0%. Piotroski F-score: 3/9. Moat label: ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SUPERHOUSE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SUPERHOUSE →
Compare
Head-to-head with peers
Compare SUPERHOUSE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SUPERHOUSENow →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.