TECHNOCRAFT IND LTD
TIIL · General/Diversified · NSE
₹2,516
Current Market Price
Fair Value (DCF)
₹2,093
Margin of Safety
-16.8%
Updated just now
YieldIQ Score
29/100
Piotroski F-Score
4/9
Economic Moat
Moderate
Confidence
60%
ROE
—
Debt/Equity
0.43
WACC
11.1%
Market Cap
₹5,704 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.4%
Return on capital employed
EV / EBITDA
13.5×
Enterprise multiple
Debt / EBITDA
1.8×
Leverage vs earnings
Interest Coverage
7.9×
EBIT covers interest
Current Ratio
1.82×
Short-term liquidity
Asset Turnover
0.82×
Revenue per ₹ of assets
Revenue CAGR (3Y)
10.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,515.8
Bear case
₹1,210.48
MoS -107.8%
Base case
₹2,092.9
MoS -20.2%
Bull case
₹2,692.85
MoS +6.6%
Ratio Trends
TIIL · last 8 annual periods
ROE
14.1%
ROCE
19.2%
Operating Margin
—
Debt / Equity
0.47×
PE
55.1×
EV / EBITDA
7.1×
Historical Financials
TIIL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1295 Cr | ₹1911 Cr | ₹480 Cr | ₹593 Cr | ₹2449 Cr | +17.3% |
| EBITDA | — | ₹441 Cr | ₹451 Cr | ₹477 Cr | ₹512 Cr | +3.8% |
| EBIT | ₹216 Cr | ₹381 Cr | ₹75.3 Cr | ₹90.1 Cr | — | -19.7% |
| PAT | ₹134 Cr | ₹274 Cr | ₹50.0 Cr | ₹57.4 Cr | ₹256 Cr | +17.6% |
| EPS (diluted) | ₹58.38 | ₹109.36 | ₹20.45 | ₹23.89 | — | -20.0% |
| CFO | ₹258 Cr | ₹108 Cr | ₹136 Cr | ₹308 Cr | ₹276 Cr | +1.7% |
| CapEx | — | — | — | — | ₹-228 Cr | — |
| FCF | — | — | — | — | ₹47.9 Cr | +0.0% |
| Total Assets | — | ₹2111 Cr | ₹2364 Cr | ₹2692 Cr | ₹2996 Cr | +9.1% |
| Total Debt | — | — | ₹622 Cr | ₹548 Cr | ₹860 Cr | +8.4% |
| Shareholders' Equity | — | — | ₹1416 Cr | ₹1675 Cr | ₹1814 Cr | +6.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
TIIL vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SKFINDIA SKF INDIA LTD | -16.0% | 53 | Overvalued | 21.8% | — |
| ESABINDIA ESABINDIA | — | — | Pending | 48.6% | — |
| SKFINDUS SKFINDUS | — | — | Pending | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for TIIL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. TECHNOCRAFT IND LTD (TIIL.NS) trades at 2515.80 vs a model fair value of 2092.90, a gap of -16.8%. Piotroski F-score: 4/9. Moat label: Mo...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of TIIL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for TIIL →
Compare
Head-to-head with peers
Compare TIIL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse TIILNow →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.