TRANS & RECTI. LTD
TARIL · General/Diversified · NSE
₹333
Current Market Price
Fair Value (DCF)
₹156
Margin of Safety
-53.1%
Updated 9h ago
YieldIQ Score
58/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
30%
ROE
—
Debt/Equity
0.27
WACC
11.1%
Market Cap
₹0.10 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.0%
Return on capital employed
EV / EBITDA
24.7×
Enterprise multiple
Debt / EBITDA
1.2×
Leverage vs earnings
Interest Coverage
9.4×
EBIT covers interest
Current Ratio
1.74×
Short-term liquidity
Asset Turnover
0.94×
Revenue per ₹ of assets
Revenue CAGR (3Y)
22.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹333.3
Bear case
₹92.02
MoS -262.2%
Base case
₹156.29
MoS -113.3%
Bull case
₹198.87
MoS -67.6%
Ratio Trends
TARIL · last 4 annual periods
ROE
16.8%
ROCE
22.2%
Operating Margin
—
Debt / Equity
0.22×
PE
—
EV / EBITDA
—
Historical Financials
TARIL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹742 Cr | ₹1158 Cr | ₹434 Cr | ₹513 Cr | ₹1990 Cr | +28.0% |
| EBITDA | — | ₹73.4 Cr | ₹119 Cr | ₹127 Cr | ₹346 Cr | +47.3% |
| EBIT | ₹58.7 Cr | ₹66.9 Cr | ₹26.8 Cr | ₹66.9 Cr | — | +3.3% |
| PAT | ₹7.6 Cr | ₹14.3 Cr | ₹9.6 Cr | ₹41.6 Cr | ₹214 Cr | +130.2% |
| EPS (diluted) | ₹0.55 | ₹1.06 | ₹0.68 | ₹2.80 | — | +50.2% |
| CFO | ₹96.3 Cr | ₹1.9 Cr | ₹28.4 Cr | ₹29.2 Cr | ₹157 Cr | +12.9% |
| CapEx | — | — | — | — | ₹-235 Cr | — |
| FCF | — | — | — | — | ₹-78.2 Cr | — |
| Total Assets | — | ₹1109 Cr | ₹1186 Cr | ₹1168 Cr | ₹2185 Cr | +18.5% |
| Total Debt | — | — | ₹266 Cr | ₹203 Cr | ₹283 Cr | +1.6% |
| Shareholders' Equity | — | — | ₹393 Cr | ₹554 Cr | ₹1272 Cr | +34.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
TARIL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| QPOWER QPOWER | — | — | Pending | 11.1% | — |
| VOLTAMP VOLTAMP | — | — | Pending | 20.5% | — |
| ATLANTAELE ATLANTAELE | — | — | Pending | 29.8% | — |
| GENUSPOWER GENUSPOWER | — | — | Pending | 16.7% | — |
| HEG HEG | — | — | Pending | 2.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for TARIL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of TARIL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for TARIL →
Compare
Head-to-head with peers
Compare TARIL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse TARILNow →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.