SURAJ ESTATE DEVELOPERS L
SURAJEST · General/Diversified · NSE
₹242
Current Market Price
Fair Value (DCF)
₹519
Margin of Safety
+114.1%
Updated 2d ago
YieldIQ Score
68/100
Piotroski F-Score
4/9
Economic Moat
Wide
Confidence
34%
ROE
—
Debt/Equity
0.57
WACC
11.1%
Market Cap
₹1,157 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.9%
Return on capital employed
EV / EBITDA
8.2×
Enterprise multiple
Debt / EBITDA
2.3×
Leverage vs earnings
Interest Coverage
3.1×
EBIT covers interest
Current Ratio
3.48×
Short-term liquidity
Asset Turnover
0.31×
Revenue per ₹ of assets
Revenue CAGR (3Y)
25.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹242.18
Bear case
₹262.32
MoS +7.7%
Base case
₹518.51
MoS +53.3%
Bull case
₹622.35
MoS +61.1%
Ratio Trends
SURAJEST · last 4 annual periods
ROE
11.1%
ROCE
15.0%
Operating Margin
—
Debt / Equity
0.51×
PE
—
EV / EBITDA
—
Historical Financials
SURAJEST · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹273 Cr | ₹306 Cr | ₹100 Cr | ₹539 Cr | +25.5% |
| EBITDA | ₹129 Cr | ₹150 Cr | ₹232 Cr | ₹205 Cr | +16.5% |
| EBIT | — | — | ₹54.5 Cr | — | +0.0% |
| PAT | ₹26.4 Cr | ₹32.2 Cr | ₹19.5 Cr | ₹100 Cr | +56.0% |
| EPS (diluted) | — | — | ₹4.39 | — | +0.0% |
| CFO | ₹69.8 Cr | ₹190 Cr | ₹9.0 Cr | ₹-306 Cr | — |
| CapEx | ₹-1.3 Cr | ₹-0.8 Cr | — | ₹-0.6 Cr | — |
| FCF | ₹68.5 Cr | ₹189 Cr | — | ₹-307 Cr | — |
| Total Assets | ₹864 Cr | ₹1004 Cr | ₹1290 Cr | ₹1747 Cr | +26.4% |
| Total Debt | ₹640 Cr | ₹593 Cr | ₹185 Cr | ₹461 Cr | -10.3% |
| Shareholders' Equity | ₹39.4 Cr | ₹71.5 Cr | ₹516 Cr | ₹903 Cr | +184.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SURAJEST vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ARIHANTSUP ARIHANTSUP | — | — | Pending | 14.5% | — |
| SHRIRAMPPS SHRIRAMPPS | — | — | Pending | 5.7% | — |
| OMAXE OMAXE | — | — | Pending | — | — |
| ARKADE ARKADE | — | — | Pending | 17.8% | — |
| ALEMBICLTD ALEMBICLTD | — | — | Pending | 13.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SURAJEST in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SURAJEST →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SURAJEST →
Compare
Head-to-head with peers
Compare SURAJEST side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SURAJESTNow →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.