Indian Railway Catering And Tourism Corporation Limited
IRCTC · Infrastructure · NSE
₹521
Current Market Price
Fair Value (DCF)
₹481
Discount to FV
-7.7%
Updated just now
YieldIQ Score
71/100
Piotroski F-Score
8/9
Economic Moat
Wide
Confidence
67%
ROE
32.3%
Debt/Equity
0.02
WACC
9.8%
Market Cap
₹41,708 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
44.3%
Return on capital employed
EV / EBITDA
20.2×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
103.9×
EBIT covers interest
Current Ratio
2.15×
Short-term liquidity
Asset Turnover
0.69×
Revenue per ₹ of assets
Revenue CAGR (3Y)
13.8%
3-year revenue growth
Revenue CAGR (5Y)
34.4%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹521.35
Bear case
Margin of Safety -1588.4%
Implied upside -94.1%
Base case
Margin of Safety -9.1%
Implied upside -8.3%
Bull case
Margin of Safety +14.9%
Implied upside +17.6%
Ratio Trends
IRCTC · last 6 annual periods
ROE
32.3%
ROCE
44.3%
Operating Margin
—
Debt / Equity
0.02×
PE
28.4×
EV / EBITDA
20.2×
Historical Financials
IRCTC · 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 | ₹1878 Cr | ₹3541 Cr | ₹4260 Cr | ₹4675 Cr | ₹5215 Cr | +29.1% |
| EBITDA | ₹945 Cr | ₹1424 Cr | ₹1572 Cr | ₹1827 Cr | ₹1943 Cr | +19.7% |
| EBIT | ₹901 Cr | ₹1370 Cr | ₹1515 Cr | — | — | +13.9% |
| PAT | ₹660 Cr | ₹1006 Cr | ₹1111 Cr | ₹1315 Cr | ₹1393 Cr | +20.6% |
| EPS (diluted) | ₹8.30 | ₹12.57 | ₹13.89 | — | — | +13.7% |
| CFO | ₹524 Cr | ₹812 Cr | ₹882 Cr | ₹810 Cr | ₹1273 Cr | +24.8% |
| CapEx | ₹-21.9 Cr | ₹-67.6 Cr | ₹-232 Cr | ₹-47.6 Cr | ₹-77.9 Cr | — |
| FCF | ₹502 Cr | ₹744 Cr | ₹650 Cr | ₹762 Cr | ₹1195 Cr | +24.2% |
| Total Assets | ₹3884 Cr | ₹5089 Cr | ₹6091 Cr | ₹6799 Cr | ₹7580 Cr | +18.2% |
| Total Debt | ₹105 Cr | ₹84.2 Cr | ₹60.4 Cr | ₹89.8 Cr | ₹80.7 Cr | -6.3% |
| Shareholders' Equity | ₹1870 Cr | ₹2478 Cr | ₹3230 Cr | ₹3663 Cr | ₹4309 Cr | +23.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
IRCTC vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 BALKRISIND BALKRISIND | — | — | Pending | 11.3% | 32.4× |
 KALYANKJIL KALYANKJIL | — | — | Pending | 21.4% | 28.7× |
 PAGEIND PAGEIND | — | — | Pending | 51.8% | — |
 VOLTAS VOLTAS | — | — | Pending | 12.9% | — |
 SONACOMS SONACOMS | — | — | Pending | 10.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
14 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹33.00/sh
Last payout
2026-02-20
₹3.50
Peak payout
₹5.00
Trailing yield
1.82%
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. Indian Railway Catering And Tourism Corporation Limited (IRCTC.NS) trades at 521.35 vs a model fair value of 481.38, a gap of -7.7%. Piot...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of IRCTC →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for IRCTC →
Compare
Head-to-head with peers
Compare IRCTC side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse IRCTCNow →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.