TRANS & RECTI. LTD
TARIL · General/Diversified · NSE
₹315
Current Market Price
Fair Value (DCF)
₹306
Discount to FV
-3.0%
Updated just now
YieldIQ Score
60/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
30%
ROE
16.8%
Debt/Equity
0.22
WACC
11.1%
Market Cap
₹9,458 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
22.2%
Return on capital employed
EV / EBITDA
24.3×
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
1.15×
Revenue per ₹ of assets
Revenue CAGR (3Y)
22.3%
3-year revenue growth
Revenue CAGR (5Y)
25.1%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹315.1
Bear case
Margin of Safety -226.9%
Implied upside -69.4%
Base case
Margin of Safety -3.2%
Implied upside -3.1%
Bull case
Margin of Safety +13.3%
Implied upside +15.3%
Ratio Trends
TARIL · last 7 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 | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1158 Cr | ₹1373 Cr | ₹1267 Cr | ₹2019 Cr | ₹2509 Cr | +21.3% |
| EBITDA | ₹73.4 Cr | ₹119 Cr | ₹127 Cr | ₹362 Cr | ₹444 Cr | +56.8% |
| EBIT | ₹66.9 Cr | ₹105 Cr | ₹115 Cr | — | — | +14.6% |
| PAT | ₹14.3 Cr | ₹40.7 Cr | ₹44.5 Cr | ₹214 Cr | ₹264 Cr | +107.4% |
| EPS (diluted) | ₹1.06 | ₹3.07 | ₹3.24 | — | — | +32.2% |
| CFO | ₹1.9 Cr | ₹28.4 Cr | ₹29.2 Cr | ₹157 Cr | ₹-105 Cr | — |
| CapEx | — | ₹-10.3 Cr | ₹-15.8 Cr | ₹-235 Cr | ₹-109 Cr | — |
| FCF | — | ₹18.1 Cr | ₹13.3 Cr | ₹-78.2 Cr | ₹-215 Cr | — |
| Total Assets | ₹1109 Cr | ₹1186 Cr | ₹1168 Cr | ₹2185 Cr | ₹2666 Cr | +24.5% |
| Total Debt | — | ₹330 Cr | ₹256 Cr | ₹283 Cr | ₹457 Cr | +8.4% |
| Shareholders' Equity | — | ₹394 Cr | ₹554 Cr | ₹1252 Cr | ₹1515 Cr | +40.0% |
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 | 21.7% | — |
 GENUSPOWER GENUSPOWER | — | — | Pending | 26.7% | — |
 HEG HEG | — | — | Pending | 2.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹0.20/sh
Last payout
2025-05-09
₹0.20
Peak payout
₹0.20
Trailing yield
—
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. TRANS & RECTI. LTD (TARIL.NS) trades at 315.10 vs a model fair value of 305.54, a gap of -3.0%. Piotroski F-score: 6/9. Moat label: Moder...
Read full AI analysis →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.