TAMILNADU PETROPRODUCTS L
TNPETRO · General/Diversified · NSE
₹90
Current Market Price
Fair Value (DCF)
₹81
Discount to FV
-9.8%
Updated just now
YieldIQ Score
20/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
27%
ROE
6.4%
Debt/Equity
0.15
WACC
11.1%
Market Cap
₹810.19 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.3%
Return on capital employed
EV / EBITDA
5.7×
Enterprise multiple
Debt / EBITDA
2.8×
Leverage vs earnings
Interest Coverage
22.9×
EBIT covers interest
Current Ratio
2.35×
Short-term liquidity
Asset Turnover
1.08×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-12.0%
3-year revenue growth
Revenue CAGR (5Y)
1.3%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹90.05
Bear case
Margin of Safety -125.4%
Implied upside -55.6%
Base case
Margin of Safety -12.2%
Implied upside -10.9%
Bull case
Margin of Safety +26.0%
Implied upside +35.1%
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 | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1802 Cr | ₹2147 Cr | ₹1665 Cr | ₹1823 Cr | ₹1464 Cr | -5.1% |
| EBITDA | ₹264 Cr | ₹151 Cr | ₹92.4 Cr | ₹110 Cr | ₹171 Cr | -10.3% |
| EBIT | ₹242 Cr | ₹131 Cr | ₹72.0 Cr | — | — | -26.2% |
| PAT | ₹175 Cr | ₹94.2 Cr | ₹50.1 Cr | ₹58.4 Cr | ₹97.5 Cr | -13.7% |
| EPS (diluted) | ₹19.49 | ₹10.47 | ₹5.56 | — | — | -26.9% |
| CFO | ₹112 Cr | ₹87.3 Cr | ₹161 Cr | ₹207 Cr | ₹-100 Cr | — |
| CapEx | ₹-40.0 Cr | ₹-84.8 Cr | ₹-44.8 Cr | ₹-387 Cr | ₹-257 Cr | — |
| FCF | ₹71.7 Cr | ₹2.5 Cr | ₹116 Cr | ₹-180 Cr | ₹-357 Cr | — |
| Total Assets | ₹981 Cr | ₹1102 Cr | ₹1091 Cr | ₹1354 Cr | ₹1700 Cr | +14.7% |
| Total Debt | ₹56.2 Cr | ₹76.3 Cr | ₹18.0 Cr | ₹135 Cr | ₹465 Cr | +69.6% |
| Shareholders' Equity | ₹748 Cr | ₹821 Cr | ₹859 Cr | ₹912 Cr | ₹1018 Cr | +8.0% |
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 SUDARSHAN COLORNT IND LTD | -49.9%-33.3% upside | 17 | Above Fair Value | 8.2% | — |
BODALCHEM BODALCHEM | — | — | Pending | 4.1% | 13.5× |
KOTHARIPET KOTHARIPET | — | — | Pending | 19.5% | 7.7× |
ESTER ESTER | — | — | Pending | -3.5% | — |
FAIRCHEMOR FAIRCHEMOR | — | — | Pending | 2.1% | 98.4× |
Click a ticker to view its fair-value analysis.
Dividend History
8 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹9.40/sh
Last payout
2025-09-08
₹1.20
Peak payout
₹3.00
Trailing yield
1.33%
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. TAMILNADU PETROPRODUCTS L (TNPETRO.NS) trades at 90.05 vs a model fair value of 81.19, a gap of -9.8%. Piotroski F-score: 4/9. Moat label...
Read full AI analysis →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.