SURYA ROSHNI LTD
SURYAROSNI · General/Diversified · NSE
₹239
Current Market Price
Fair Value (DCF)
₹247
Margin of Safety
+3.5%
Updated 3d ago
YieldIQ Score
52/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
70%
ROE
—
Debt/Equity
0.05
WACC
11.1%
Market Cap
₹5,194 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
9.1×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
25.5×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
2.28×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-1.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹238.7
Bear case
₹149.87
MoS -59.3%
Base case
₹246.95
MoS +3.3%
Bull case
₹312.05
MoS +23.5%
Ratio Trends
SURYAROSNI · last 4 annual periods
ROE
14.1%
ROCE
24.5%
Operating Margin
—
Debt / Equity
0.01×
PE
42.7×
EV / EBITDA
24.0×
Historical Financials
SURYAROSNI · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹5561 Cr | ₹7731 Cr | ₹2151 Cr | ₹2080 Cr | ₹7385 Cr | +7.3% |
| EBITDA | — | ₹440 Cr | ₹613 Cr | ₹584 Cr | ₹607 Cr | +8.4% |
| EBIT | ₹281 Cr | ₹340 Cr | ₹225 Cr | ₹143 Cr | — | -15.5% |
| PAT | ₹158 Cr | ₹205 Cr | ₹156 Cr | ₹104 Cr | ₹347 Cr | +21.6% |
| EPS (diluted) | ₹29.10 | ₹37.66 | ₹28.60 | ₹9.55 | — | -24.3% |
| CFO | ₹540 Cr | ₹285 Cr | ₹280 Cr | ₹540 Cr | ₹395 Cr | -7.5% |
| CapEx | — | — | — | — | ₹-151 Cr | — |
| FCF | — | — | — | — | ₹244 Cr | +0.0% |
| Total Assets | — | ₹3115 Cr | ₹3057 Cr | ₹2922 Cr | ₹3234 Cr | +0.9% |
| Total Debt | — | — | ₹404 Cr | ₹3.7 Cr | ₹16.3 Cr | -55.2% |
| Shareholders' Equity | — | — | ₹1864 Cr | ₹2166 Cr | ₹2465 Cr | +7.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SURYAROSNI vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| JAIBALAJI JAIBALAJI | — | — | Pending | 26.3% | — |
| MIDHANI MISHRA DHATU NIGAM LTD | -55.9% | 55 | Overvalued | 7.8% | — |
| MAHSEAMLES MAHSEAMLES | — | — | Pending | 12.3% | — |
| JAYNECOIND JAYNECOIND | — | — | Pending | 4.7% | — |
| LLOYDSENT LLOYDSENT | — | — | Pending | 1.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SURYAROSNI in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SURYAROSNI →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SURYAROSNI →
Compare
Head-to-head with peers
Compare SURYAROSNI side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SURYAROSNINow →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.