Elgi Equipments Limited
ELGIEQUIP · Capital Goods · NSE
₹544
Current Market Price
Fair Value (DCF)
₹311
Margin of Safety
-42.8%
Updated just now
YieldIQ Score
45/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
55%
ROE
18.8%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.17 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
26.1%
Return on capital employed
EV / EBITDA
26.6×
Enterprise multiple
Debt / EBITDA
0.8×
Leverage vs earnings
Interest Coverage
16.8×
EBIT covers interest
Current Ratio
2.10×
Short-term liquidity
Asset Turnover
1.20×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.0%
3-year revenue growth
Revenue CAGR (5Y)
28.2%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹543.5
Bear case
₹195.75
MoS -177.7%
Base case
₹310.77
MoS -74.9%
Bull case
₹396.84
MoS -37.0%
Ratio Trends
ELGIEQUIP · last 7 annual periods
ROE
18.8%
ROCE
24.1%
Operating Margin
—
Debt / Equity
0.31×
PE
37.2×
EV / EBITDA
23.5×
Historical Financials
ELGIEQUIP · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1100 Cr | ₹2508 Cr | ₹3022 Cr | ₹3202 Cr | ₹3490 Cr | +33.5% |
| EBITDA | — | ₹349 Cr | ₹608 Cr | ₹546 Cr | ₹588 Cr | +14.0% |
| EBIT | ₹144 Cr | ₹273 Cr | ₹528 Cr | ₹464 Cr | — | +34.0% |
| PAT | ₹105 Cr | ₹178 Cr | ₹371 Cr | ₹312 Cr | ₹350 Cr | +35.1% |
| EPS (diluted) | ₹3.32 | ₹316.50 | ₹11.71 | ₹9.86 | — | +31.3% |
| CFO | ₹116 Cr | ₹68.6 Cr | ₹166 Cr | ₹285 Cr | ₹391 Cr | +35.5% |
| CapEx | — | ₹-40.5 Cr | ₹-69.0 Cr | ₹-48.9 Cr | ₹-94.8 Cr | — |
| FCF | — | ₹28.0 Cr | ₹96.9 Cr | ₹236 Cr | ₹296 Cr | +80.3% |
| Total Assets | — | ₹1965 Cr | ₹2502 Cr | ₹2821 Cr | ₹3042 Cr | +11.5% |
| Total Debt | — | ₹436 Cr | ₹577 Cr | ₹638 Cr | ₹577 Cr | +7.3% |
| Shareholders' Equity | — | ₹1033 Cr | ₹1371 Cr | ₹1611 Cr | ₹1866 Cr | +15.9% |
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 Triveni Turbine Limited | -56.8% | 55 | Above Fair Value | 29.4% | — |
| KSB KSB | — | — | Pending | 16.1% | 48.6× |
| JYOTICNC JYOTICNC | — | — | Pending | 18.7% | — |
| INOXWIND INOXWIND | — | — | Pending | 8.0% | — |
| 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
0.40%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Elgi Equipments Limited (ELGIEQUIP.NS) trades at 543.50 vs a model fair value of 310.77, a gap of -42.8%. Piotroski F-score: 6/9. 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.