THEJO ENGINEERING LIMITED
THEJO · General/Diversified · NSE
₹1,544
Current Market Price
Fair Value (DCF)
₹718
Discount to FV
-53.5%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
4/9
Economic Moat
Moderate
Confidence
55%
ROE
15.6%
Debt/Equity
0.09
WACC
11.1%
Market Cap
₹1,674 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
26.1%
Return on capital employed
EV / EBITDA
21.1×
Enterprise multiple
Debt / EBITDA
0.5×
Leverage vs earnings
Interest Coverage
19.0×
EBIT covers interest
Current Ratio
3.12×
Short-term liquidity
Asset Turnover
1.42×
Revenue per ₹ of assets
Revenue CAGR (3Y)
10.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,543.5
Bear case
Discount -255.1%
Base case
Discount -115.1%
Bull case
Discount -70.8%
Ratio Trends
THEJO · last 4 annual periods
ROE
15.6%
ROCE
26.1%
Operating Margin
—
Debt / Equity
0.09×
PE
—
EV / EBITDA
—
Historical Financials
THEJO · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹424 Cr | ₹474 Cr | ₹559 Cr | ₹551 Cr | +9.1% |
| EBITDA | ₹68.4 Cr | ₹60.8 Cr | ₹102 Cr | ₹91.3 Cr | +10.1% |
| EBIT | — | — | ₹83.1 Cr | — | +0.0% |
| PAT | ₹37.6 Cr | ₹32.4 Cr | ₹55.6 Cr | ₹49.9 Cr | +9.9% |
| EPS (diluted) | — | — | ₹51.43 | — | +0.0% |
| CFO | ₹27.3 Cr | ₹58.6 Cr | ₹51.8 Cr | ₹72.7 Cr | +38.6% |
| CapEx | ₹-14.7 Cr | ₹-49.4 Cr | ₹-22.5 Cr | ₹-40.9 Cr | — |
| FCF | ₹12.6 Cr | ₹9.2 Cr | ₹29.3 Cr | ₹31.8 Cr | +36.1% |
| Total Assets | ₹303 Cr | ₹364 Cr | ₹414 Cr | ₹446 Cr | +13.8% |
| Total Debt | ₹38.1 Cr | ₹45.3 Cr | ₹42.5 Cr | ₹30.0 Cr | -7.7% |
| Shareholders' Equity | ₹165 Cr | ₹196 Cr | ₹250 Cr | ₹298 Cr | +21.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
THEJO vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 PIXTRANS PIXTRANS | — | — | Pending | 18.9% | — |
ADVAIT ADVAIT | — | — | Pending | 18.6% | — |
ADOR ADOR | — | — | Pending | 14.8% | — |
JNKINDIA JNKINDIA | — | — | Pending | 11.4% | — |
HLEGLAS HLEGLAS | — | — | Pending | 9.3% | 35.3× |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹14.00/sh
Last payout
2025-08-22
₹5.00
Peak payout
₹5.00
Trailing yield
0.32%
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. THEJO ENGINEERING LIMITED (THEJO.NS) trades at 1543.50 vs a model fair value of 717.60, a gap of -53.5%. Piotroski F-score: 4/9. Moat lab...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of THEJO →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for THEJO →
Compare
Head-to-head with peers
Compare THEJO side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse THEJONow →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.