TEXMO PIPE & PRODUCTS LTD
TEXMOPIPES · Chemicals · NSE
₹47
Current Market Price
Fair Value (DCF)
₹65
Margin of Safety
+37.4%
Updated just now
YieldIQ Score
36/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
22%
ROE
—
Debt/Equity
0.29
WACC
11.1%
Market Cap
₹138 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.7%
Return on capital employed
EV / EBITDA
5.9×
Enterprise multiple
Debt / EBITDA
1.9×
Leverage vs earnings
Interest Coverage
5.9×
EBIT covers interest
Current Ratio
2.19×
Short-term liquidity
Asset Turnover
1.08×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-11.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹47.19
Bear case
₹39.54
MoS -19.3%
Base case
₹64.84
MoS +27.2%
Bull case
₹97.83
MoS +51.8%
Ratio Trends
TEXMOPIPES · last 4 annual periods
ROE
8.9%
ROCE
12.4%
Operating Margin
—
Debt / Equity
0.30×
PE
15.2×
EV / EBITDA
7.7×
Historical Financials
TEXMOPIPES · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹564 Cr | ₹638 Cr | ₹534 Cr | ₹391 Cr | -11.5% |
| EBITDA | ₹33.6 Cr | ₹-46.3 Cr | ₹24.8 Cr | ₹34.7 Cr | +1.1% |
| EBIT | — | — | — | — | — |
| PAT | ₹14.6 Cr | ₹-71.8 Cr | ₹4.6 Cr | ₹19.2 Cr | +9.5% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹40.6 Cr | ₹0.1 Cr | ₹19.8 Cr | ₹20.3 Cr | -20.6% |
| CapEx | ₹-26.4 Cr | ₹-7.2 Cr | ₹-37.3 Cr | ₹-11.6 Cr | — |
| FCF | ₹14.2 Cr | ₹-7.1 Cr | ₹-17.5 Cr | ₹8.7 Cr | -15.0% |
| Total Assets | ₹364 Cr | ₹307 Cr | ₹347 Cr | ₹361 Cr | -0.3% |
| Total Debt | ₹37.8 Cr | ₹30.1 Cr | ₹56.2 Cr | ₹63.7 Cr | +19.0% |
| Shareholders' Equity | ₹243 Cr | ₹187 Cr | ₹197 Cr | ₹215 Cr | -4.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
TEXMOPIPES vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| REGENCERAM REGENCERAM | — | — | Pending | -3.7% | — |
| BEARDSELL BEARDSELL LIMITED | +81.7% | 76 | Undervalued | 12.1% | — |
| MURUDCERA MURUDESHWAR CERAMICS LTD | +72.1% | 70 | Data Limited | 2.7% | — |
| SAHYADRI SAHYADRI | — | — | Pending | 5.1% | — |
| AHLADA AHLADA ENGINEERS LIMITED | +113.0% | 61 | Data Limited | 2.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for TEXMOPIPES in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. TEXMO PIPE & PRODUCTS LTD (TEXMOPIPES.NS) trades at 47.19 vs a model fair value of 64.84, a gap of 37.4%. Piotroski F-score: 6/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of TEXMOPIPES →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for TEXMOPIPES →
Compare
Head-to-head with peers
Compare TEXMOPIPES side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse TEXMOPIPESNow →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.