SUYOG TELEMATICS LIMITED
SUYOG · General/Diversified · NSE
₹736
Current Market Price
Fair Value (DCF)
₹550
Discount to FV
-25.2%
Updated just now
YieldIQ Score
56/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
31%
ROE
10.1%
Debt/Equity
0.53
WACC
11.1%
Market Cap
₹861.85 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.4%
Return on capital employed
EV / EBITDA
13.1×
Enterprise multiple
Debt / EBITDA
4.0×
Leverage vs earnings
Interest Coverage
4.5×
EBIT covers interest
Current Ratio
1.44×
Short-term liquidity
Asset Turnover
0.32×
Revenue per ₹ of assets
Revenue CAGR (3Y)
15.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹735.55
Bear case
Margin of Safety —
Implied upside -119.7%
Base case
Margin of Safety -50.9%
Implied upside -33.7%
Bull case
Margin of Safety -10.9%
Implied upside -9.8%
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 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹126 Cr | ₹144 Cr | ₹167 Cr | ₹193 Cr | ₹222 Cr | +15.1% |
| EBITDA | ₹91.3 Cr | ₹101 Cr | ₹124 Cr | ₹119 Cr | ₹170 Cr | +16.8% |
| EBIT | ₹69.8 Cr | ₹74.8 Cr | ₹90.4 Cr | ₹72.2 Cr | — | +0.9% |
| PAT | ₹41.4 Cr | ₹46.3 Cr | ₹63.3 Cr | ₹40.6 Cr | ₹63.1 Cr | +11.1% |
| EPS (diluted) | ₹40.10 | ₹44.17 | ₹59.83 | ₹31.61 | — | -5.8% |
| CFO | ₹46.6 Cr | ₹67.0 Cr | ₹72.0 Cr | ₹71.1 Cr | ₹65.7 Cr | +9.0% |
| CapEx | ₹-74.5 Cr | ₹-101 Cr | ₹-64.0 Cr | ₹-130 Cr | ₹-95.0 Cr | — |
| FCF | ₹-28.0 Cr | ₹-33.8 Cr | ₹8.0 Cr | ₹-59.0 Cr | ₹-29.3 Cr | — |
| Total Assets | ₹361 Cr | ₹480 Cr | ₹500 Cr | ₹684 Cr | ₹943 Cr | +27.1% |
| Total Debt | ₹118 Cr | ₹125 Cr | ₹150 Cr | ₹213 Cr | ₹371 Cr | +33.3% |
| Shareholders' Equity | ₹188 Cr | ₹234 Cr | ₹298 Cr | ₹400 Cr | ₹490 Cr | +27.0% |
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 | — | — | Pending | -1.8% | — |
 RCOM RCOM | — | — | Pending | 10.3% | — |
GTL GTL | — | — | Pending | -10.7% | — |
UNIINFO UNIINFO | — | — | Pending | -2.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹3.05/sh
Last payout
2025-08-29
₹1.80
Peak payout
₹1.80
Trailing yield
0.24%
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. SUYOG TELEMATICS LIMITED (SUYOG.NS) trades at 735.55 vs a model fair value of 549.96, a gap of -25.2%. Piotroski F-score: 7/9. Moat label...
Read full AI analysis →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.