SURYALAKSHMI COT MIL LTD
SURYALAXMI · General/Diversified · NSE
₹59
Current Market Price
Fair Value (DCF)
₹22
Margin of Safety
-63.6%
Updated just now
YieldIQ Score
25/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
41%
ROE
—
Debt/Equity
0.96
WACC
11.1%
Market Cap
₹112 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.1%
Return on capital employed
EV / EBITDA
8.7×
Enterprise multiple
Debt / EBITDA
6.4×
Leverage vs earnings
Interest Coverage
1.3×
EBIT covers interest
Current Ratio
1.27×
Short-term liquidity
Asset Turnover
1.03×
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 ₹59.34
Bear case
₹21.61
MoS -174.6%
Base case
₹21.61
MoS -174.6%
Bull case
₹71.89
MoS +17.5%
Ratio Trends
SURYALAXMI · last 4 annual periods
ROE
1.3%
ROCE
8.3%
Operating Margin
—
Debt / Equity
1.02×
PE
8.5×
EV / EBITDA
5.3×
Historical Financials
SURYALAXMI · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹759 Cr | ₹831 Cr | ₹762 Cr | ₹769 Cr | +0.4% |
| EBITDA | ₹86.9 Cr | ₹52.6 Cr | ₹43.2 Cr | ₹45.5 Cr | -19.4% |
| EBIT | — | — | — | — | — |
| PAT | ₹0.2 Cr | ₹10.4 Cr | ₹3.6 Cr | ₹3.6 Cr | +156.1% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹54.0 Cr | ₹99.3 Cr | ₹19.4 Cr | ₹7.8 Cr | -47.6% |
| CapEx | ₹-13.2 Cr | ₹-24.7 Cr | ₹-33.4 Cr | ₹-21.4 Cr | — |
| FCF | ₹40.8 Cr | ₹74.6 Cr | ₹-14.0 Cr | ₹-13.6 Cr | — |
| Total Assets | ₹697 Cr | ₹654 Cr | ₹728 Cr | ₹749 Cr | +2.4% |
| Total Debt | ₹260 Cr | ₹191 Cr | ₹219 Cr | ₹276 Cr | +2.0% |
| Shareholders' Equity | ₹252 Cr | ₹263 Cr | ₹266 Cr | ₹270 Cr | +2.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SURYALAXMI vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SELMC SELMC | — | — | Pending | 62.5% | — |
| FIBERWEB FIBERWEB | — | — | Pending | 8.5% | — |
| LAMBODHARA LAMBODHARA | — | — | Pending | 5.8% | — |
| GLOBE GLOBE | — | — | Pending | 6.5% | — |
| ZENITHEXPO ZENITHEXPO | — | — | Pending | 2.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SURYALAXMI in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. SURYALAKSHMI COT MIL LTD (SURYALAXMI.NS) trades at 59.34 vs a model fair value of 21.61, a gap of -63.6%. Piotroski F-score: 6/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SURYALAXMI →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SURYALAXMI →
Compare
Head-to-head with peers
Compare SURYALAXMI side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SURYALAXMINow →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.