FUJIYAMA POWER SYSTEMS L
UTLSOLAR · General/Diversified · NSE
₹320
Current Market Price
Fair Value (DCF)
₹238
Discount to FV
-25.8%
Updated just now
YieldIQ Score
61/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
28%
ROE
39.4%
Debt/Equity
0.99
WACC
11.1%
Market Cap
₹9,833 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
32.0%
Return on capital employed
EV / EBITDA
17.1×
Enterprise multiple
Debt / EBITDA
1.1×
Leverage vs earnings
Interest Coverage
10.7×
EBIT covers interest
Current Ratio
1.26×
Short-term liquidity
Asset Turnover
2.62×
Revenue per ₹ of assets
Revenue CAGR (3Y)
58.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹320.4
Bear case
Discount -125.1%
Base case
Discount -34.7%
Bull case
Discount -9.1%
Ratio Trends
UTLSOLAR · last 4 annual periods
ROE
39.4%
ROCE
32.0%
Operating Margin
—
Debt / Equity
0.99×
PE
—
EV / EBITDA
—
Historical Financials
UTLSOLAR · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹507 Cr | ₹663 Cr | ₹923 Cr | ₹1541 Cr | ₹2655 Cr | +51.3% |
| EBITDA | ₹44.2 Cr | ₹49.4 Cr | ₹95.8 Cr | ₹258 Cr | ₹496 Cr | +83.0% |
| EBIT | ₹42.8 Cr | ₹43.5 Cr | ₹83.0 Cr | ₹235 Cr | — | +53.1% |
| PAT | ₹28.5 Cr | ₹24.4 Cr | ₹45.3 Cr | ₹156 Cr | ₹304 Cr | +80.7% |
| EPS (diluted) | ₹0.93 | ₹0.80 | ₹1.48 | ₹5.10 | — | +53.0% |
| CFO | ₹-58.5 Cr | ₹77.9 Cr | ₹85.5 Cr | ₹18.1 Cr | ₹-2.9 Cr | — |
| CapEx | ₹-32.4 Cr | ₹-138 Cr | ₹-48.4 Cr | ₹-119 Cr | ₹-513 Cr | — |
| FCF | ₹-90.8 Cr | ₹-59.8 Cr | ₹37.1 Cr | ₹-101 Cr | ₹-516 Cr | — |
| Total Assets | ₹400 Cr | ₹515 Cr | ₹610 Cr | ₹1014 Cr | ₹2344 Cr | +55.6% |
| Total Debt | ₹141 Cr | ₹215 Cr | ₹205 Cr | ₹395 Cr | ₹520 Cr | +38.4% |
| Shareholders' Equity | ₹181 Cr | ₹193 Cr | ₹240 Cr | ₹397 Cr | ₹1273 Cr | +62.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
UTLSOLAR vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
VIKRAMSOLR VIKRAMSOLR | — | — | Pending | 11.3% | — |
 BORORENEW BORORENEW | — | — | Pending | 8.5% | — |
SAATVIKGL SAATVIKGL | — | — | Pending | 63.4% | — |
EMMVEE EMMVEE | — | — | Pending | 29.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for UTLSOLAR in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. FUJIYAMA POWER SYSTEMS L (UTLSOLAR.NS) trades at 320.40 vs a model fair value of 237.80, a gap of -25.8%. Piotroski F-score: 6/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of UTLSOLAR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for UTLSOLAR →
Compare
Head-to-head with peers
Compare UTLSOLAR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse UTLSOLARNow →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.