AVENUESAI LIMITED
CCAVENUE · General/Diversified · NSE
₹14
Current Market Price
Fair Value (DCF)
₹16
Discount to FV
+15.0%
Updated just now
YieldIQ Score
58/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
56%
ROE
5.9%
Debt/Equity
0.09
WACC
11.1%
Market Cap
₹4,688 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
8.4%
Return on capital employed
EV / EBITDA
10.4×
Enterprise multiple
Debt / EBITDA
1.4×
Leverage vs earnings
Interest Coverage
38.2×
EBIT covers interest
Current Ratio
1.59×
Short-term liquidity
Asset Turnover
1.51×
Revenue per ₹ of assets
Revenue CAGR (3Y)
60.5%
3-year revenue growth
Revenue CAGR (5Y)
64.4%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹13.5
Bear case
Margin of Safety -15.8%
Implied upside -13.6%
Base case
Margin of Safety +11.5%
Implied upside +13.0%
Bull case
Margin of Safety +30.3%
Implied upside +43.4%
Ratio Trends
CCAVENUE · last 9 annual periods
ROE
5.9%
ROCE
8.4%
Operating Margin
—
Debt / Equity
0.09×
PE
—
EV / EBITDA
—
Historical Financials
CCAVENUE · 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 | ₹1294 Cr | ₹1962 Cr | ₹3150 Cr | ₹3993 Cr | ₹8116 Cr | +58.3% |
| EBITDA | ₹163 Cr | ₹246 Cr | ₹276 Cr | ₹387 Cr | ₹437 Cr | +27.9% |
| EBIT | ₹92.3 Cr | ₹189 Cr | ₹212 Cr | — | — | +23.1% |
| PAT | ₹86.5 Cr | ₹140 Cr | ₹158 Cr | ₹225 Cr | ₹279 Cr | +34.0% |
| EPS (diluted) | ₹0.31 | ₹0.50 | ₹0.56 | — | — | +15.9% |
| CFO | ₹122 Cr | ₹113 Cr | ₹728 Cr | ₹72.1 Cr | ₹537 Cr | +44.8% |
| CapEx | ₹-42.1 Cr | ₹-62.7 Cr | ₹-292 Cr | ₹-376 Cr | ₹-341 Cr | — |
| FCF | ₹79.9 Cr | ₹50.3 Cr | ₹437 Cr | ₹-304 Cr | ₹196 Cr | +25.1% |
| Total Assets | ₹3854 Cr | ₹4104 Cr | ₹5142 Cr | ₹5369 Cr | ₹7302 Cr | +17.3% |
| Total Debt | ₹7.4 Cr | ₹8.0 Cr | ₹83.4 Cr | ₹172 Cr | ₹430 Cr | +175.8% |
| Shareholders' Equity | ₹2958 Cr | ₹3165 Cr | ₹3389 Cr | ₹3735 Cr | ₹4746 Cr | +12.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CCAVENUE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 MAPMYINDIA MAPMYINDIA | — | — | Pending | 14.8% | — |
STYL STYL | — | — | Pending | 34.8% | — |
 AURIONPRO AURIONPRO | — | — | Pending | 12.0% | — |
CAPILLARY CAPILLARY | — | — | Pending | 5.1% | — |
 ZAGGLE ZAGGLE | — | — | Pending | 7.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CCAVENUE in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. AVENUESAI LIMITED (CCAVENUE.NS) trades at 13.50 vs a model fair value of 15.52, a gap of 15.0%. Piotroski F-score: 6/9. Moat label: None....
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CCAVENUE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CCAVENUE →
Compare
Head-to-head with peers
Compare CCAVENUE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CCAVENUENow →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.