TRIGYN TECHNOLOGIES LTD
TRIGYN · General/Diversified · NSE
₹56
Current Market Price
Fair Value (DCF)
₹174
Margin of Safety
+210.2%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
58%
ROE
—
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹173 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
370.0%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
2.8×
Leverage vs earnings
Interest Coverage
25.3×
EBIT covers interest
Current Ratio
4.81×
Short-term liquidity
Asset Turnover
0.99×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-4.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹56.23
Bear case
₹165.7
MoS +66.1%
Base case
₹174.42
MoS +67.8%
Bull case
₹311.68
MoS +82.0%
Ratio Trends
TRIGYN · last 4 annual periods
ROE
1.7%
ROCE
4.3%
Operating Margin
—
Debt / Equity
0.02×
PE
8.2×
EV / EBITDA
2.3×
Historical Financials
TRIGYN · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1041 Cr | ₹1273 Cr | ₹1280 Cr | ₹898 Cr | -4.8% |
| EBITDA | ₹67.1 Cr | ₹66.1 Cr | ₹46.1 Cr | ₹32.6 Cr | -21.4% |
| EBIT | — | — | — | — | — |
| PAT | ₹39.1 Cr | ₹34.7 Cr | ₹20.0 Cr | ₹12.9 Cr | -30.8% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹45.0 Cr | ₹-52.1 Cr | ₹126 Cr | ₹51.5 Cr | +4.6% |
| CapEx | ₹-15.8 Cr | ₹-5.6 Cr | ₹-0.8 Cr | ₹-0.1 Cr | — |
| FCF | ₹29.2 Cr | ₹-57.7 Cr | ₹125 Cr | ₹51.4 Cr | +20.7% |
| Total Assets | ₹755 Cr | ₹856 Cr | ₹874 Cr | ₹903 Cr | +6.2% |
| Total Debt | ₹7.4 Cr | ₹6.8 Cr | ₹4.7 Cr | ₹12.8 Cr | +20.1% |
| Shareholders' Equity | ₹608 Cr | ₹681 Cr | ₹701 Cr | ₹741 Cr | +6.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
TRIGYN vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| EQUIPPP EQUIPPP SOC IMP TECH LTD | -90.7% | 38 | Data Limited | -3.7% | — |
| VLEGOV VLEGOV | — | — | Pending | — | — |
| XELPMOC XELPMOC | — | — | Pending | -12.6% | — |
| DEVIT DEVIT | — | — | Pending | 21.6% | — |
| GOLDTECH AION-TECH SOLUTIONS LTD | -62.2% | 17 | Data Limited | 10.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for TRIGYN in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. TRIGYN TECHNOLOGIES LTD (TRIGYN.NS) trades at 56.23 vs a model fair value of 174.42, a gap of 210.2%. Piotroski F-score: 6/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of TRIGYN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for TRIGYN →
Compare
Head-to-head with peers
Compare TRIGYN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse TRIGYNNow →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.