Elgi Equipments Limited
ELGIEQUIP · Capital Goods · NSE
₹593
Current Market Price
Fair Value (DCF)
₹347
Discount to FV
-41.5%
Updated just now
YieldIQ Score
47/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
65%
ROE
19.3%
Debt/Equity
0.24
WACC
9.8%
Market Cap
₹18,708 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.9%
Return on capital employed
EV / EBITDA
21.9×
Enterprise multiple
Debt / EBITDA
0.8×
Leverage vs earnings
Interest Coverage
23.7×
EBIT covers interest
Current Ratio
2.08×
Short-term liquidity
Asset Turnover
—
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹593.45
Bear case
Discount -183.4%
Base case
Discount -71.1%
Bull case
Discount -27.6%
Ratio Trends
ELGIEQUIP · last 8 annual periods
ROE
19.3%
ROCE
24.9%
Operating Margin
—
Debt / Equity
0.24×
PE
34.2×
EV / EBITDA
21.9×
Historical Financials
ELGIEQUIP · 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 | ₹2508 Cr | ₹3022 Cr | ₹3202 Cr | ₹3510 Cr | ₹3951 Cr | +12.0% |
| EBITDA | ₹349 Cr | ₹608 Cr | ₹546 Cr | ₹588 Cr | ₹689 Cr | +18.5% |
| EBIT | ₹273 Cr | ₹528 Cr | ₹464 Cr | — | — | +14.2% |
| PAT | ₹178 Cr | ₹371 Cr | ₹312 Cr | ₹350 Cr | ₹430 Cr | +24.6% |
| EPS (diluted) | ₹316.50 | ₹11.71 | ₹9.86 | — | — | -58.0% |
| CFO | ₹68.6 Cr | ₹166 Cr | ₹285 Cr | ₹391 Cr | ₹454 Cr | +60.4% |
| CapEx | ₹-40.5 Cr | ₹-69.0 Cr | ₹-48.9 Cr | ₹-94.8 Cr | ₹-154 Cr | — |
| FCF | ₹28.0 Cr | ₹96.9 Cr | ₹236 Cr | ₹296 Cr | ₹299 Cr | +80.7% |
| Total Assets | ₹1965 Cr | ₹2502 Cr | ₹2821 Cr | ₹3042 Cr | ₹3546 Cr | +15.9% |
| Total Debt | ₹436 Cr | ₹577 Cr | ₹638 Cr | ₹577 Cr | ₹533 Cr | +5.2% |
| Shareholders' Equity | ₹1033 Cr | ₹1371 Cr | ₹1611 Cr | ₹1866 Cr | ₹2232 Cr | +21.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ELGIEQUIP vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 TRITURBINE TRITURBINE | — | — | Pending | 29.3% | — |
 KSB Ksb Limited | -76.7% | 40 | Data Limited | 16.1% | 48.6× |
 JYOTICNC Jyoti CNC Automation Limited | -43.3% | 50 | Data Limited | 16.8% | — |
 INOXWIND Inox Wind Limited | -20.3% | 56 | Near Fair Value | 8.9% | — |
 TDPOWERSYS TDPOWERSYS | — | — | Pending | 20.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹8.15/sh
Last payout
2025-07-18
₹2.20
Peak payout
₹2.20
Trailing yield
0.37%
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. Elgi Equipments Limited (ELGIEQUIP.NS) trades at 593.45 vs a model fair value of 346.89, a gap of -41.5%. Piotroski F-score: 5/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ELGIEQUIP →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ELGIEQUIP →
Compare
Head-to-head with peers
Compare ELGIEQUIP side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ELGIEQUIPNow →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.