AURIONPRO SOLN LTD
AURIONPRO · General/Diversified · NSE
₹781
Current Market Price
Fair Value (DCF)
₹815
Discount to FV
+4.4%
Updated just now
YieldIQ Score
69/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
37%
ROE
12.0%
Debt/Equity
0.03
WACC
11.1%
Market Cap
₹4,314 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.2%
Return on capital employed
EV / EBITDA
14.2×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
69.2×
EBIT covers interest
Current Ratio
2.95×
Short-term liquidity
Asset Turnover
0.72×
Revenue per ₹ of assets
Revenue CAGR (3Y)
28.9%
3-year revenue growth
Revenue CAGR (5Y)
30.4%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹781.25
Bear case
Margin of Safety -132.7%
Implied upside -57.0%
Base case
Margin of Safety +4.0%
Implied upside +4.2%
Bull case
Margin of Safety +18.7%
Implied upside +23.0%
Ratio Trends
AURIONPRO · last 10 annual periods
ROE
12.0%
ROCE
17.2%
Operating Margin
—
Debt / Equity
0.03×
PE
8.7×
EV / EBITDA
6.2×
Historical Financials
AURIONPRO · 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 | ₹505 Cr | ₹659 Cr | ₹887 Cr | ₹1173 Cr | ₹1411 Cr | +29.3% |
| EBITDA | ₹115 Cr | ₹146 Cr | ₹199 Cr | ₹266 Cr | ₹309 Cr | +28.1% |
| EBIT | ₹103 Cr | ₹133 Cr | ₹182 Cr | — | — | +15.3% |
| PAT | ₹70.7 Cr | ₹97.3 Cr | ₹141 Cr | ₹186 Cr | ₹209 Cr | +31.2% |
| EPS (diluted) | ₹31.00 | ₹42.69 | ₹58.26 | — | — | +17.1% |
| CFO | ₹62.0 Cr | ₹40.9 Cr | ₹164 Cr | ₹157 Cr | ₹55.9 Cr | -2.6% |
| CapEx | ₹-13.0 Cr | ₹-45.9 Cr | ₹-32.3 Cr | ₹-95.2 Cr | ₹-170 Cr | — |
| FCF | ₹49.0 Cr | ₹-5.0 Cr | ₹131 Cr | ₹61.9 Cr | ₹-114 Cr | — |
| Total Assets | ₹647 Cr | ₹849 Cr | ₹1398 Cr | ₹1950 Cr | ₹2335 Cr | +37.8% |
| Total Debt | ₹61.4 Cr | ₹88.3 Cr | ₹81.2 Cr | ₹30.5 Cr | ₹60.7 Cr | -0.3% |
| Shareholders' Equity | ₹397 Cr | ₹498 Cr | ₹930 Cr | ₹1503 Cr | ₹1738 Cr | +44.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AURIONPRO vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
STYL SESHAASAI TECHNOLOGIES L | +6.7%+7.2% upside | 51 | Near Fair Value | 23.2% | — |
CAPILLARY CAPILLARY | — | — | Pending | 5.1% | — |
 MAPMYINDIA C.E. INFO SYSTEMS LIMITED | -34.6%-25.7% upside | 61 | Above Fair Value | 15.8% | — |
CCAVENUE AVENUESAI LIMITED | +13.0%+15.0% upside | 58 | Near Fair Value | 5.9% | — |
 ZAGGLE ZAGGLE | — | — | Pending | 7.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
11 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹11.00/sh
Last payout
2025-11-10
₹1.00
Peak payout
₹3.00
Trailing yield
0.64%
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. AURIONPRO SOLN LTD (AURIONPRO.NS) trades at 781.25 vs a model fair value of 815.24, a gap of 4.4%. Piotroski F-score: 6/9. 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 AURIONPRO →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AURIONPRO →
Compare
Head-to-head with peers
Compare AURIONPRO side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AURIONPRONow →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.