SURYA ROSHNI LTD
SURYAROSNI · General/Diversified · NSE
₹255
Current Market Price
Fair Value (DCF)
₹282
Discount to FV
+10.6%
Updated just now
YieldIQ Score
29/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
62%
ROE
14.1%
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹5,541 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.5%
Return on capital employed
EV / EBITDA
9.4×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
14.9×
EBIT covers interest
Current Ratio
3.21×
Short-term liquidity
Asset Turnover
2.13×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-1.8%
3-year revenue growth
Revenue CAGR (5Y)
6.3%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹254.61
Bear case
Discount -33.7%
Base case
Discount +9.6%
Bull case
Discount +36.4%
Ratio Trends
SURYAROSNI · last 6 annual periods
ROE
14.1%
ROCE
24.5%
Operating Margin
—
Debt / Equity
0.01×
PE
92.0×
EV / EBITDA
24.0×
Historical Financials
SURYAROSNI · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹7712 Cr | ₹7975 Cr | ₹7762 Cr | ₹7436 Cr | ₹7540 Cr | -0.6% |
| EBITDA | ₹440 Cr | ₹613 Cr | ₹584 Cr | ₹609 Cr | ₹541 Cr | +5.3% |
| EBIT | ₹340 Cr | ₹504 Cr | ₹469 Cr | — | — | +8.4% |
| PAT | ₹205 Cr | ₹336 Cr | ₹329 Cr | ₹347 Cr | ₹286 Cr | +8.7% |
| EPS (diluted) | ₹37.66 | ₹61.67 | ₹30.25 | — | — | -5.3% |
| CFO | ₹285 Cr | ₹280 Cr | ₹546 Cr | ₹395 Cr | ₹401 Cr | +8.9% |
| CapEx | ₹-57.6 Cr | ₹-36.4 Cr | ₹-61.9 Cr | ₹-151 Cr | ₹-160 Cr | — |
| FCF | ₹227 Cr | ₹244 Cr | ₹484 Cr | ₹244 Cr | ₹241 Cr | +1.4% |
| Total Assets | ₹3115 Cr | ₹3057 Cr | ₹2922 Cr | ₹3234 Cr | ₹3545 Cr | +3.3% |
| Total Debt | ₹593 Cr | ₹418 Cr | ₹16.0 Cr | ₹16.3 Cr | ₹79.8 Cr | -39.4% |
| Shareholders' Equity | ₹1548 Cr | ₹1864 Cr | ₹2166 Cr | ₹2465 Cr | ₹2634 Cr | +14.2% |
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 MIDHANI | — | — | Pending | 8.6% | — |
 MAHSEAMLES MAHSEAMLES | — | — | Pending | 10.2% | 10.7× |
JAYNECOIND JAYNECOIND | — | — | Pending | 16.3% | — |
LLOYDSENT LLOYDSENT | — | — | Pending | 6.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
15 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹12.38/sh
Last payout
2025-11-17
₹2.50
Peak payout
₹3.00
Trailing yield
2.16%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. SURYA ROSHNI LTD (SURYAROSNI.NS) trades at 254.61 vs a model fair value of 281.65, a gap of 10.6%. Piotroski F-score: 4/9. Moat label: No...
Read full AI analysis →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.