TAMILNADU PETROPRODUCTS L
TNPETRO · General/Diversified · NSE
₹92
Current Market Price
Fair Value (DCF)
₹99
Margin of Safety
+8.4%
Updated 3d ago
YieldIQ Score
28/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
72%
ROE
—
Debt/Equity
0.33
WACC
11.1%
Market Cap
₹825 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.4%
Return on capital employed
EV / EBITDA
5.8×
Enterprise multiple
Debt / EBITDA
0.9×
Leverage vs earnings
Interest Coverage
22.9×
EBIT covers interest
Current Ratio
2.35×
Short-term liquidity
Asset Turnover
1.35×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹91.74
Bear case
₹69.56
MoS -31.9%
Base case
₹99.44
MoS +7.7%
Bull case
₹137.55
MoS +33.3%
Ratio Trends
TNPETRO · last 9 annual periods
ROE
6.4%
ROCE
10.3%
Operating Margin
—
Debt / Equity
0.15×
PE
57.4×
EV / EBITDA
3.8×
Historical Financials
TNPETRO · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1145 Cr | ₹1806 Cr | ₹2147 Cr | ₹1665 Cr | ₹1823 Cr | +12.3% |
| EBITDA | — | ₹264 Cr | ₹151 Cr | ₹92.4 Cr | ₹107 Cr | -20.1% |
| EBIT | ₹182 Cr | ₹242 Cr | ₹16.1 Cr | ₹17.0 Cr | — | -44.7% |
| PAT | ₹126 Cr | ₹175 Cr | ₹94.2 Cr | ₹50.1 Cr | ₹58.4 Cr | -17.5% |
| EPS (diluted) | ₹14.03 | ₹19.49 | ₹1.25 | ₹1.37 | — | -44.1% |
| CFO | ₹100 Cr | ₹112 Cr | ₹87.4 Cr | ₹161 Cr | ₹207 Cr | +19.9% |
| CapEx | — | — | — | — | ₹-387 Cr | — |
| FCF | — | — | — | — | ₹-180 Cr | — |
| Total Assets | — | ₹981 Cr | ₹1107 Cr | ₹1091 Cr | ₹1354 Cr | +8.4% |
| Total Debt | — | — | ₹61.9 Cr | ₹3.3 Cr | ₹135 Cr | +21.6% |
| Shareholders' Equity | — | — | ₹825 Cr | ₹859 Cr | ₹912 Cr | +2.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
TNPETRO vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SUDARCOLOR SUDARCOLOR | — | — | Pending | 9.8% | — |
| BODALCHEM BODALCHEM | — | — | Pending | 1.7% | — |
| KOTHARIPET KOTHARI PETROCHEM LTD | +53.9% | 60 | Undervalued | 21.5% | — |
| ESTER ESTER | — | — | Pending | 1.8% | — |
| FAIRCHEMOR FAIRCHEM ORGANICS LIMITED | -63.8% | 9 | Data Limited | 7.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for TNPETRO in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of TNPETRO →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for TNPETRO →
Compare
Head-to-head with peers
Compare TNPETRO side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse TNPETRONow →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.