Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:44 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: | NSE:

Cadsys (India) Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:44 am

Market Cap 45.4 Cr.
Current Price 45.4
Intrinsic Value₹43.02
High / Low 99.9/35.6
Stock P/E
Book Value 14.4
Dividend Yield0.00 %
ROCE16.9 %
ROE50.5 %
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Cadsys (India) Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
N2N Technologies Ltd 9.20 Cr. 28.5 42.2/14.26.05 21.30.00 %4.04 %24.0 % 10.0
eMudhra Ltd 3,257 Cr. 393 908/36531.7 98.20.32 %15.3 %12.1 % 5.00
BNR Udyog Ltd 9.78 Cr. 32.6 90.0/28.0 32.90.00 %10.0 %5.52 % 10.0
BLS E-Services Ltd 1,480 Cr. 163 233/12426.4 55.50.61 %15.8 %11.0 % 10.0
BGIL Films & Technologies Ltd 10.8 Cr. 9.51 24.7/6.35 16.70.00 %0.34 %0.88 % 10.0
Industry Average5,854.87 Cr451.9723.74177.460.54%19.34%20.92%7.41

All Competitor Stocks of Cadsys (India) Ltd

Quarterly Result

MetricSep 2019Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Sales 23181219165173101108107604169
Expenses 19201520185379849496676487
Operating Profit 5-2-2-1-2-2-5171412-7-24-18
OPM % 20%-10%-19%-4%-12%-3%-7%16%13%11%-11%-58%-26%
Other Income 02030423120-271
Interest 0101011244432
Depreciation 2222122333222
Profit before tax 2-2-4-0-4-1-71587-12-56-22
Tax % -10%0%11%24%7%46%7%-1%4%3%1%1%2%
Net Profit 2-2-5-1-4-1-81577-12-56-22
EPS in Rs 3.24-2.84-6.41-0.75-5.01-1.05-5.6911.946.364.39-7.17-29.88-13.11

Last Updated: January 2, 2026, 4:29 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 5:32 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 202430424552423167175215100110
Expenses 151622263134383470162189129152
Operating Profit 5881614183-2-31326-29-42
OPM % 24%34%27%38%31%34%8%-7%-4%7%12%-29%-38%
Other Income 11211123443-27-26
Interest 0112211124875
Depreciation 1113434445654
Profit before tax 478129150-5-4814-68-78
Tax % 27%36%32%10%16%18%-367%12%15%5%4%1%
Net Profit 356117120-5-5714-69-78
EPS in Rs 27.4943.3151.0920.279.8616.550.40-7.16-6.066.2510.73-37.04-42.99
Dividend Payout % 36%23%4%5%10%8%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)66.67%20.00%83.33%-36.36%71.43%-100.00%0.00%240.00%100.00%-592.86%
Change in YoY Net Profit Growth (%)0.00%-46.67%63.33%-119.70%107.79%-171.43%100.00%240.00%-140.00%-692.86%

Cadsys (India) Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:16%
5 Years:19%
3 Years:15%
TTM:-53%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-376%
Stock Price CAGR
10 Years:%
5 Years:23%
3 Years:19%
1 Year:-49%
Return on Equity
10 Years:3%
5 Years:-10%
3 Years:-6%
Last Year:-50%

Last Updated: September 5, 2025, 1:25 am

Balance Sheet

Last Updated: December 10, 2025, 2:29 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 111588888881010
Reserves 812172442554944434350194
Borrowings 25617761318368184112127
Other Liabilities 6549474431621056343
Total Liabilities 1723295560757373117193246205185
Fixed Assets 44516303233305479746783
CWIP 00000007702100
Investments 0011110010000
Other Assets 131923392942403555114170127102
Total Assets 1723295560757373117193246205185

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 8457614-107-2-31-37-4
Cash from Investing Activity + -20-1-13-19-3-8-8-7-19-34
Cash from Financing Activity + -2-0-212-0-244144638-6
Net Cash Flow 5425-1310-1345-4-2-6
Free Cash Flow 643-7-1211-14-1-29-57-40-10
CFO/OP 197%72%97%52%58%97%-286%-318%39%-241%-139%14%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow3.003.002.00-1.007.0012.00-10.00-20.00-39.00-68.00-58.00-141.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 63642806879187178145128166329
Inventory Days
Days Payable
Cash Conversion Cycle 63642806879187178145128166329
Working Capital Days -48-58-4816897220020178105117204
ROCE %40%54%42%40%21%25%0%-9%-6%9%12%-17%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2019Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Promoters 47.68%47.68%47.68%47.68%47.68%47.68%47.70%47.71%47.71%47.78%47.78%47.78%
DIIs 0.16%0.16%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public 52.17%52.15%52.31%52.32%52.32%52.32%52.30%52.29%52.29%52.22%52.22%52.22%
No. of Shareholders 5925535244794634624433636801,290964919

Shareholding Pattern Chart

No. of Shareholders

Cadsys (India) Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -37.0410.736.25-6.07-7.15
Diluted EPS (Rs.) -37.0410.736.25-6.07-7.15
Cash EPS (Rs.) -64.7026.4616.19-2.31-2.46
Book Value[Excl.RevalReserv]/Share (Rs.) 29.25165.2198.6087.8467.96
Book Value[Incl.RevalReserv]/Share (Rs.) 29.25165.2198.6087.8467.96
Revenue From Operations / Share (Rs.) 100.80286.72232.1389.3741.97
PBDIT / Share (Rs.) -28.7537.0221.21-3.28-3.65
PBIT / Share (Rs.) -32.7229.0414.98-7.63-8.36
PBT / Share (Rs.) -68.1919.2210.48-5.80-6.39
Net Profit / Share (Rs.) -68.6718.499.96-6.66-7.17
NP After MI And SOA / Share (Rs.) -37.0410.736.25-6.07-7.15
PBDIT Margin (%) -28.5212.919.13-3.67-8.70
PBIT Margin (%) -32.4610.126.45-8.54-19.92
PBT Margin (%) -67.646.704.51-6.48-15.22
Net Profit Margin (%) -68.126.444.29-7.45-17.07
NP After MI And SOA Margin (%) -36.743.742.69-6.78-17.04
Return on Networth / Equity (%) -126.6214.089.28-9.07-10.48
Return on Capital Employeed (%) -24.0713.997.82-6.07-9.09
Return On Assets (%) -18.103.272.42-3.89-7.39
Long Term Debt / Equity (X) 2.390.441.240.520.33
Total Debt / Equity (X) 3.821.461.480.660.34
Asset Turnover Ratio (%) 0.440.980.230.240.17
Current Ratio (X) 1.841.862.222.258.26
Quick Ratio (X) 1.671.862.222.258.26
Interest Coverage Ratio (X) -4.133.634.71-1.58-2.56
Interest Coverage Ratio (Post Tax) (X) -4.772.773.21-4.09-6.41
Enterprise Value (Cr.) 214.53311.32121.2165.6723.18
EV / Net Operating Revenue (X) 2.131.450.690.970.73
EV / EBITDA (X) -7.4611.217.62-26.67-8.45
MarketCap / Net Operating Revenue (X) 0.680.780.180.450.45
Price / BV (X) 2.372.960.650.600.27
Price / Net Operating Revenue (X) 0.680.780.180.450.45
EarningsYield -0.530.040.14-0.14-0.37

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Cadsys (India) Ltd as of April 3, 2026 is: ₹89.01

Formula: P/E Ratio × (ROE / 100) × Book Value × (1 + Dividend Yield / 100)

Calculated using P/E of 15.0, ROE of 50.5%, book value of ₹14.40, and dividend yield of 2.00%.

As of April 3, 2026, Cadsys (India) Ltd is Undervalued by 96.06% compared to the current share price ₹45.40

The stock appears significantly undervalued relative to its fundamental indicators, though investors should verify whether current earnings are sustainable.

Note: P/E defaulted to 15 due to unavailable data.

Intrinsic Value of Cadsys (India) Ltd as of April 3, 2026 is: ₹43.02

Formula: P/E Ratio × (ROE / 100) × Book Value × (1 + Dividend Yield / 100) × (1 + EPS CAGR for Last 5 Years)

Calculated using P/E of 15.0, ROE of 50.5%, book value of ₹14.40, and dividend yield of 2.00%. The 5-year EPS CAGR of -51.67% reflects a significant earnings decline, substantially reducing the intrinsic value estimate.

As of April 3, 2026, Cadsys (India) Ltd is Overvalued by 5.24% compared to the current share price ₹45.40

After factoring in earnings trajectory, the stock is trading near its intrinsic value.

Note: P/E defaulted to 15 due to unavailable data.

Last 5 Year EPS CAGR: -51.67%

*Investments are subject to market risks

About the Company - Qualitative Analysis

Cadsys (India) Ltd. is a Public Limited Listed company incorporated on 23/07/1992 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L72200TG1992PLC014558 and registration number is 014558. Currently Company is involved in the business activities of Data processing activities including report writing. Company's Total Operating Revenue is Rs. 19.67 Cr. and Equity Capital is Rs. 10.00 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
IT Enabled ServicesOffice # 803, 8th Floor, Hyderabad Telangana 500039Contact not found
Management
NamePosition Held
Mr. Nallani Chakravarthi Venkata RangacharyaManaging Director
Mrs. Nallani Chakravarthi PadmajaWholeTime Director & CFO
Mr. Sripadarajan NagarajanExecutive Director
Mrs. Chilakamarri MadhaviNon Executive Director
Mr. Appalacharyulu ChilakamarriIndependent Director
Mr. Sai Sridhar SangineniIndependent Director

FAQ

What is the intrinsic value of Cadsys (India) Ltd and is it undervalued?

As of 03 April 2026, Cadsys (India) Ltd's intrinsic value is ₹43.02, which is 5.24% lower than the current market price of ₹45.40, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (50.5 %), book value (₹14.4), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Cadsys (India) Ltd?

Cadsys (India) Ltd is trading at ₹45.40 as of 03 April 2026, with a FY2026-2027 high of ₹99.9 and low of ₹35.6. The stock is currently near its 52-week low. Market cap stands at ₹45.4 Cr..

How does Cadsys (India) Ltd's P/E ratio compare to its industry?

Cadsys (India) Ltd has a P/E ratio of , which is below the industry average of 23.74. This is broadly in line with or below the industry average.

Is Cadsys (India) Ltd financially healthy?

Key indicators for Cadsys (India) Ltd: ROCE of 16.9 % indicates efficient capital utilization; ROE of 50.5 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Cadsys (India) Ltd profitable and how is the profit trend?

Cadsys (India) Ltd reported a net profit of ₹-69 Cr in Mar 2025 on revenue of ₹100 Cr. Compared to ₹-5 Cr in Mar 2022, the net profit shows a mixed trend.

Does Cadsys (India) Ltd pay dividends?

Cadsys (India) Ltd has a dividend yield of 0.00 % at the current price of ₹45.40. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Cadsys (India) Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports