ELDECO HSG & IND LTD.
ELDEHSG · General/Diversified · NSE
₹843
Current Market Price
Fair Value (DCF)
₹432
Margin of Safety
-48.7%
Updated just now
YieldIQ Score
42/100
Piotroski F-Score
2/9
Economic Moat
Narrow
Confidence
65%
ROE
—
Debt/Equity
0.27
WACC
11.1%
Market Cap
₹829 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
26.4×
Enterprise multiple
Debt / EBITDA
3.9×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.16×
Revenue per ₹ of assets
Revenue CAGR (3Y)
2.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹843.3
Bear case
₹262.61
MoS -221.1%
Base case
₹432.44
MoS -95.0%
Bull case
₹547.1
MoS -54.1%
Ratio Trends
ELDEHSG · last 4 annual periods
ROE
5.6%
ROCE
7.1%
Operating Margin
—
Debt / Equity
0.30×
PE
38.5×
EV / EBITDA
7.1×
Historical Financials
ELDEHSG · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹127 Cr | ₹127 Cr | ₹113 Cr | ₹133 Cr | +1.6% |
| EBITDA | ₹69.9 Cr | ₹61.2 Cr | ₹49.0 Cr | ₹35.7 Cr | -20.1% |
| EBIT | ₹69.3 Cr | ₹21.2 Cr | ₹17.0 Cr | — | -37.4% |
| PAT | ₹50.8 Cr | ₹44.4 Cr | ₹33.9 Cr | ₹21.5 Cr | -24.9% |
| EPS (diluted) | ₹51.66 | ₹15.16 | ₹11.89 | — | -38.7% |
| CFO | ₹16.6 Cr | ₹20.4 Cr | ₹-112 Cr | ₹-6.9 Cr | — |
| CapEx | — | — | — | ₹-0.1 Cr | — |
| FCF | — | — | — | ₹-7.0 Cr | — |
| Total Assets | ₹516 Cr | ₹557 Cr | ₹692 Cr | ₹822 Cr | +16.8% |
| Total Debt | — | ₹0.5 Cr | ₹0.5 Cr | ₹116 Cr | +531.0% |
| Shareholders' Equity | — | ₹345 Cr | ₹371 Cr | ₹384 Cr | +3.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ELDEHSG vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TREL TREL | — | — | Pending | 4.2% | — |
| PTL PTL | — | — | Pending | 4.3% | — |
| DEVX DEVX | — | — | Pending | 3.2% | — |
| MODIRUBBER MODIRUBBER | — | — | Pending | 3.0% | — |
| CORALFINAC CORALFINAC | — | — | Pending | 7.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ELDEHSG in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. ELDECO HSG & IND LTD. (ELDEHSG.NS) trades at 843.30 vs a model fair value of 432.44, a gap of -48.7%. Piotroski F-score: 2/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ELDEHSG →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ELDEHSG →
Compare
Head-to-head with peers
Compare ELDEHSG side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ELDEHSGNow →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.