EVEREST KANTO CYLINDERLTD
EKC · General/Diversified · NSE
₹112
Current Market Price
Fair Value (DCF)
₹147
Discount to FV
+31.2%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
49%
ROE
10.5%
Debt/Equity
0.19
WACC
11.1%
Market Cap
₹1,257 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.5%
Return on capital employed
EV / EBITDA
6.8×
Enterprise multiple
Debt / EBITDA
1.3×
Leverage vs earnings
Interest Coverage
10.6×
EBIT covers interest
Current Ratio
2.87×
Short-term liquidity
Asset Turnover
0.91×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.3%
3-year revenue growth
Revenue CAGR (5Y)
9.2%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹112.04
Bear case
Margin of Safety -46.1%
Implied upside -31.5%
Base case
Margin of Safety +19.2%
Implied upside +23.8%
Bull case
Margin of Safety +29.3%
Implied upside +41.5%
Ratio Trends
EKC · last 9 annual periods
ROE
10.5%
ROCE
13.5%
Operating Margin
—
Debt / Equity
0.19×
PE
13.3×
EV / EBITDA
7.6×
Historical Financials
EKC · 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 | ₹1685 Cr | ₹1260 Cr | ₹1201 Cr | ₹1499 Cr | ₹1471 Cr | -3.3% |
| EBITDA | ₹416 Cr | ₹145 Cr | ₹164 Cr | ₹186 Cr | ₹224 Cr | -14.3% |
| EBIT | ₹382 Cr | ₹106 Cr | ₹126 Cr | — | — | -24.2% |
| PAT | ₹265 Cr | ₹76.1 Cr | ₹99.2 Cr | ₹97.9 Cr | ₹147 Cr | -13.7% |
| EPS (diluted) | ₹23.58 | ₹6.79 | ₹8.84 | — | — | -21.8% |
| CFO | ₹164 Cr | ₹106 Cr | ₹226 Cr | ₹58.0 Cr | ₹142 Cr | -3.6% |
| CapEx | ₹-81.8 Cr | ₹-83.2 Cr | ₹-65.9 Cr | ₹-121 Cr | ₹-173 Cr | — |
| FCF | ₹82.4 Cr | ₹22.9 Cr | ₹160 Cr | ₹-63.3 Cr | ₹-31.5 Cr | — |
| Total Assets | ₹1291 Cr | ₹1373 Cr | ₹1413 Cr | ₹1614 Cr | ₹1894 Cr | +10.1% |
| Total Debt | ₹127 Cr | ₹119 Cr | ₹65.4 Cr | ₹170 Cr | ₹267 Cr | +20.4% |
| Shareholders' Equity | ₹903 Cr | ₹999 Cr | ₹1101 Cr | ₹1206 Cr | ₹1400 Cr | +11.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EKC vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
ICEMAKE ICEMAKE | — | — | Pending | 9.2% | — |
KRISHNADEF KRISHNADEF | — | — | Pending | 16.9% | — |
RAJOOENG RAJOOENG | — | — | Pending | 23.4% | — |
DIFFNKG DIFFNKG | — | — | Pending | 12.4% | — |
 JYOTISTRUC JYOTISTRUC | — | — | Pending | 11.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
5 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹3.10/sh
Last payout
2025-08-14
₹0.70
Peak payout
₹0.70
Trailing yield
0.62%
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. EVEREST KANTO CYLINDERLTD (EKC.NS) trades at 112.04 vs a model fair value of 147.05, a gap of 31.2%. 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 EKC →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EKC →
Compare
Head-to-head with peers
Compare EKC side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EKCNow →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.