ELDECO HSG & IND LTD.
ELDEHSG · General/Diversified · NSE
₹830
Current Market Price
Fair Value (DCF)
₹536
Discount to FV
-35.4%
Updated just now
YieldIQ Score
35/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
59%
ROE
6.1%
Debt/Equity
0.39
WACC
11.1%
Market Cap
₹815.70 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.5%
Return on capital employed
EV / EBITDA
25.2×
Enterprise multiple
Debt / EBITDA
5.2×
Leverage vs earnings
Interest Coverage
8.1×
EBIT covers interest
Current Ratio
2.18×
Short-term liquidity
Asset Turnover
0.17×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹829.55
Bear case
Discount -93.5%
Base case
Discount -54.8%
Bull case
Discount +6.9%
Ratio Trends
ELDEHSG · last 5 annual periods
ROE
6.1%
ROCE
7.5%
Operating Margin
—
Debt / Equity
0.39×
PE
12.9×
EV / EBITDA
7.0×
Historical Financials
ELDEHSG · 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 | ₹122 Cr | ₹127 Cr | ₹112 Cr | ₹134 Cr | ₹165 Cr | +7.8% |
| EBITDA | ₹69.9 Cr | ₹61.2 Cr | ₹48.5 Cr | ₹35.7 Cr | ₹41.5 Cr | -12.2% |
| EBIT | ₹69.3 Cr | ₹62.0 Cr | ₹48.2 Cr | — | — | -8.7% |
| PAT | ₹50.8 Cr | ₹44.4 Cr | ₹33.9 Cr | ₹21.5 Cr | ₹24.3 Cr | -16.9% |
| EPS (diluted) | ₹51.66 | ₹45.12 | ₹34.43 | — | — | -9.6% |
| CFO | ₹16.6 Cr | ₹20.4 Cr | ₹-128 Cr | ₹-13.8 Cr | ₹104 Cr | +58.2% |
| CapEx | ₹-0.3 Cr | ₹-1.3 Cr | ₹-0.1 Cr | ₹-0.1 Cr | ₹-0.2 Cr | — |
| FCF | ₹16.3 Cr | ₹19.0 Cr | ₹-128 Cr | ₹-13.9 Cr | ₹104 Cr | +58.9% |
| Total Assets | ₹516 Cr | ₹556 Cr | ₹675 Cr | ₹822 Cr | ₹1053 Cr | +19.5% |
| Total Debt | ₹3.0 Cr | ₹2.6 Cr | ₹83.9 Cr | ₹116 Cr | ₹154 Cr | +167.9% |
| Shareholders' Equity | ₹308 Cr | ₹345 Cr | ₹371 Cr | ₹384 Cr | ₹400 Cr | +6.7% |
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 | 4.7% | — |
MODIRUBBER MODIRUBBER | — | — | Pending | 3.0% | — |
CORALFINAC CORALFINAC | — | — | Pending | 7.1% | 7.0× |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹33.00/sh
Last payout
2025-09-18
₹9.00
Peak payout
₹9.00
Trailing yield
1.08%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
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.