ELECTROTHERM (I) LTD.
ELECTHERM · General/Diversified · NSE
₹775
Current Market Price
Fair Value (DCF)
₹2,231
Margin of Safety
+187.9%
Updated 3d ago
YieldIQ Score
61/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
44%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹988 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
200.8%
Return on capital employed
EV / EBITDA
29.6×
Enterprise multiple
Debt / EBITDA
18.3×
Leverage vs earnings
Interest Coverage
10.3×
EBIT covers interest
Current Ratio
0.66×
Short-term liquidity
Asset Turnover
2.15×
Revenue per ₹ of assets
Revenue CAGR (3Y)
13.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹775.05
Bear case
₹1,020.77
MoS +24.1%
Base case
₹2,231.49
MoS +65.3%
Bull case
₹3,432.43
MoS +77.4%
Ratio Trends
ELECTHERM · last 6 annual periods
ROE
-40.6%
ROCE
44.2%
Operating Margin
—
Debt / Equity
—
PE
—
EV / EBITDA
19.2×
Historical Financials
ELECTHERM · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2518 Cr | ₹2831 Cr | ₹1033 Cr | ₹1218 Cr | ₹4115 Cr | +13.1% |
| EBITDA | — | ₹92.2 Cr | ₹104 Cr | ₹423 Cr | ₹498 Cr | +52.5% |
| EBIT | ₹126 Cr | ₹5.1 Cr | ₹60.6 Cr | ₹122 Cr | — | -0.8% |
| PAT | ₹71.8 Cr | ₹-40.4 Cr | ₹41.6 Cr | ₹104 Cr | ₹442 Cr | +57.5% |
| EPS (diluted) | ₹56.33 | ₹-31.68 | ₹32.63 | ₹81.66 | — | +9.7% |
| CFO | ₹225 Cr | ₹179 Cr | ₹107 Cr | ₹351 Cr | ₹329 Cr | +9.9% |
| CapEx | — | — | — | — | ₹-89.1 Cr | — |
| FCF | — | — | — | — | ₹240 Cr | +0.0% |
| Total Assets | — | ₹1745 Cr | ₹1752 Cr | ₹1841 Cr | ₹1918 Cr | +2.4% |
| Total Debt | — | — | ₹1740 Cr | ₹1163 Cr | ₹1287 Cr | -7.3% |
| Shareholders' Equity | — | — | ₹-1096 Cr | ₹-781 Cr | ₹-159 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ELECTHERM vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| RAMASTEEL RAMASTEEL | — | — | Pending | 6.1% | — |
| SCODATUBES SCODATUBES | — | — | Pending | 28.8% | — |
| HARIOMPIPE HARIOMPIPE | — | — | Pending | 10.8% | — |
| SALSTEEL SALSTEEL | — | — | Pending | -16.6% | — |
| MWL MWL | — | — | Pending | 11.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ELECTHERM in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ELECTHERM →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ELECTHERM →
Compare
Head-to-head with peers
Compare ELECTHERM side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ELECTHERMNow →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.