GNG ELECTRONICS LIMITED
EBGNG · General/Diversified · NSE
₹448
Current Market Price
Fair Value (DCF)
₹270
Discount to FV
-39.8%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
38%
ROE
17.4%
Debt/Equity
0.57
WACC
11.1%
Market Cap
₹5,108 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.8%
Return on capital employed
EV / EBITDA
27.7×
Enterprise multiple
Debt / EBITDA
2.2×
Leverage vs earnings
Interest Coverage
3.1×
EBIT covers interest
Current Ratio
1.63×
Short-term liquidity
Asset Turnover
2.63×
Revenue per ₹ of assets
Revenue CAGR (3Y)
43.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹448
Bear case
Margin of Safety —
Implied upside -184.3%
Base case
Margin of Safety -194.1%
Implied upside -66.0%
Bull case
Margin of Safety -43.2%
Implied upside -30.2%
Ratio Trends
EBGNG · last 5 annual periods
ROE
17.4%
ROCE
16.8%
Operating Margin
—
Debt / Equity
0.57×
PE
—
EV / EBITDA
—
Historical Financials
EBGNG · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹509 Cr | ₹645 Cr | ₹1128 Cr | ₹1411 Cr | ₹1891 Cr | +38.8% |
| EBITDA | ₹34.0 Cr | ₹47.0 Cr | ₹79.8 Cr | ₹126 Cr | ₹201 Cr | +55.9% |
| EBIT | ₹31.8 Cr | ₹44.2 Cr | ₹76.1 Cr | ₹115 Cr | — | +37.9% |
| PAT | ₹21.7 Cr | ₹32.3 Cr | ₹52.1 Cr | ₹69.0 Cr | ₹132 Cr | +57.0% |
| EPS (diluted) | ₹1.90 | ₹2.84 | ₹4.57 | ₹6.04 | — | +33.4% |
| CFO | ₹-3.8 Cr | ₹25.0 Cr | ₹97.5 Cr | ₹-114 Cr | ₹-215 Cr | — |
| CapEx | ₹-1.3 Cr | ₹-2.3 Cr | ₹-24.0 Cr | ₹-10.0 Cr | ₹-22.9 Cr | — |
| FCF | ₹-5.1 Cr | ₹22.6 Cr | ₹73.4 Cr | ₹-124 Cr | ₹-238 Cr | — |
| Total Assets | ₹195 Cr | ₹286 Cr | ₹586 Cr | ₹719 Cr | ₹1254 Cr | +59.3% |
| Total Debt | ₹102 Cr | ₹160 Cr | ₹332 Cr | ₹454 Cr | ₹433 Cr | +43.5% |
| Shareholders' Equity | ₹79.4 Cr | ₹112 Cr | ₹163 Cr | ₹226 Cr | ₹758 Cr | +75.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EBGNG vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 IDEAFORGE IDEAFORGE | — | — | Pending | -2.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for EBGNG in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. GNG ELECTRONICS LIMITED (EBGNG.NS) trades at 448.00 vs a model fair value of 269.88, a gap of -39.8%. Piotroski F-score: 6/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EBGNG →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EBGNG →
Compare
Head-to-head with peers
Compare EBGNG side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EBGNGNow →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.