SUYOG TELEMATICS LIMITED
SUYOG · General/Diversified · NSE
₹753
Current Market Price
Fair Value (DCF)
₹343
Margin of Safety
-54.4%
Updated just now
YieldIQ Score
45/100
Piotroski F-Score
4/9
Economic Moat
Moderate
Confidence
26%
ROE
—
Debt/Equity
0.62
WACC
11.1%
Market Cap
₹882 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.9%
Return on capital employed
EV / EBITDA
12.4×
Enterprise multiple
Debt / EBITDA
2.3×
Leverage vs earnings
Interest Coverage
4.5×
EBIT covers interest
Current Ratio
1.44×
Short-term liquidity
Asset Turnover
0.28×
Revenue per ₹ of assets
Revenue CAGR (3Y)
15.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹753.1
Bear case
₹177.17
MoS -325.1%
Base case
₹343.24
MoS -119.4%
Bull case
₹476.79
MoS -58.0%
Ratio Trends
SUYOG · last 4 annual periods
ROE
10.1%
ROCE
19.4%
Operating Margin
—
Debt / Equity
0.53×
PE
—
EV / EBITDA
—
Historical Financials
SUYOG · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹126 Cr | ₹144 Cr | ₹167 Cr | ₹193 Cr | +15.1% |
| EBITDA | ₹91.3 Cr | ₹101 Cr | ₹124 Cr | ₹119 Cr | +9.1% |
| EBIT | — | — | — | — | — |
| PAT | ₹41.4 Cr | ₹46.3 Cr | ₹63.3 Cr | ₹40.6 Cr | -0.7% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹46.6 Cr | ₹67.0 Cr | ₹72.0 Cr | ₹78.5 Cr | +19.0% |
| CapEx | ₹-74.5 Cr | ₹-101 Cr | ₹-64.0 Cr | ₹-138 Cr | — |
| FCF | ₹-28.0 Cr | ₹-33.8 Cr | ₹8.0 Cr | ₹-59.7 Cr | — |
| Total Assets | ₹361 Cr | ₹480 Cr | ₹500 Cr | ₹684 Cr | +23.8% |
| Total Debt | ₹118 Cr | ₹125 Cr | ₹150 Cr | ₹213 Cr | +21.9% |
| Shareholders' Equity | ₹188 Cr | ₹234 Cr | ₹298 Cr | ₹400 Cr | +28.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SUYOG vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ONMOBILE ONMOBILE GLOBAL LTD. | -61.1% | 22 | High Risk | -6.4% | — |
| RCOM RCOM | — | — | Pending | 10.3% | — |
| GTL GTL | — | — | Pending | 0.1% | — |
| UNIINFO UNIINFO | — | — | Pending | -2.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SUYOG in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SUYOG →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SUYOG →
Compare
Head-to-head with peers
Compare SUYOG side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SUYOGNow →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.