GNG ELECTRONICS LIMITED
EBGNG · General/Diversified · NSE
₹370
Current Market Price
Fair Value (DCF)
₹117
Margin of Safety
-68.4%
Updated 1d ago
YieldIQ Score
46/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
23%
ROE
—
Debt/Equity
0.34
WACC
11.1%
Market Cap
₹4,220 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
37.6%
Return on capital employed
EV / EBITDA
26.9×
Enterprise multiple
Debt / EBITDA
2.8×
Leverage vs earnings
Interest Coverage
3.1×
EBIT covers interest
Current Ratio
1.63×
Short-term liquidity
Asset Turnover
1.95×
Revenue per ₹ of assets
Revenue CAGR (3Y)
40.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹370.1
Bear case
₹63.31
MoS -484.6%
Base case
₹116.8
MoS -216.9%
Bull case
₹156.32
MoS -136.8%
Ratio Trends
EBGNG · last 4 annual periods
ROE
30.3%
ROCE
18.3%
Operating Margin
—
Debt / Equity
2.00×
PE
—
EV / EBITDA
—
Historical Financials
EBGNG · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹509 Cr | ₹645 Cr | ₹1128 Cr | ₹1404 Cr | +40.2% |
| EBITDA | ₹34.0 Cr | ₹47.0 Cr | ₹79.8 Cr | ₹124 Cr | +54.2% |
| EBIT | — | — | — | — | — |
| PAT | ₹21.7 Cr | ₹32.3 Cr | ₹52.1 Cr | ₹68.8 Cr | +46.9% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-3.8 Cr | ₹25.0 Cr | ₹97.5 Cr | ₹24.5 Cr | — |
| CapEx | ₹-1.3 Cr | ₹-2.3 Cr | ₹-24.0 Cr | ₹-10.0 Cr | — |
| FCF | ₹-5.1 Cr | ₹22.6 Cr | ₹73.4 Cr | ₹14.5 Cr | — |
| Total Assets | ₹195 Cr | ₹286 Cr | ₹586 Cr | ₹719 Cr | +54.6% |
| Total Debt | ₹102 Cr | ₹160 Cr | ₹332 Cr | ₹454 Cr | +64.4% |
| Shareholders' Equity | ₹79.5 Cr | ₹112 Cr | ₹164 Cr | ₹227 Cr | +41.9% |
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 TECHNO LTD | -54.6% | 1 | Data Limited | -10.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for EBGNG in the last 10 years.
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.