ELIN ELECTRONICS LIMITED
ELIN · General/Diversified · NSE
₹108
Current Market Price
Fair Value (DCF)
₹94
Discount to FV
-12.5%
Updated just now
YieldIQ Score
30/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
48%
ROE
4.1%
Debt/Equity
0.03
WACC
11.1%
Market Cap
₹535.67 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.9%
Return on capital employed
EV / EBITDA
6.9×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
6.2×
EBIT covers interest
Current Ratio
2.61×
Short-term liquidity
Asset Turnover
1.77×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹107.76
Bear case
Margin of Safety -224.9%
Implied upside -69.2%
Base case
Margin of Safety -16.7%
Implied upside -14.3%
Bull case
Margin of Safety +15.3%
Implied upside +18.1%
Ratio Trends
ELIN · last 5 annual periods
ROE
4.1%
ROCE
10.9%
Operating Margin
—
Debt / Equity
0.03×
PE
22.4×
EV / EBITDA
10.1×
Historical Financials
ELIN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1066 Cr | ₹1050 Cr | ₹1017 Cr | ₹1152 Cr | ₹1259 Cr | +4.2% |
| EBITDA | ₹79.4 Cr | ₹67.0 Cr | ₹49.3 Cr | ₹70.7 Cr | ₹62.2 Cr | -5.9% |
| EBIT | — | ₹48.8 Cr | ₹27.8 Cr | — | — | -13.1% |
| PAT | ₹39.2 Cr | ₹26.8 Cr | ₹13.9 Cr | ₹29.3 Cr | ₹22.6 Cr | -12.9% |
| EPS (diluted) | — | ₹6.29 | ₹2.90 | — | — | -17.6% |
| CFO | ₹57.1 Cr | ₹62.3 Cr | ₹42.7 Cr | ₹16.7 Cr | ₹53.8 Cr | -1.5% |
| CapEx | ₹-42.4 Cr | ₹-52.4 Cr | ₹-33.1 Cr | ₹-40.6 Cr | ₹-59.5 Cr | — |
| FCF | ₹14.7 Cr | ₹10.0 Cr | ₹9.6 Cr | ₹-23.8 Cr | ₹-5.8 Cr | — |
| Total Assets | ₹533 Cr | ₹734 Cr | ₹669 Cr | ₹728 Cr | ₹766 Cr | +9.5% |
| Total Debt | ₹103 Cr | ₹78.4 Cr | ₹12.0 Cr | ₹24.1 Cr | ₹16.5 Cr | -36.6% |
| Shareholders' Equity | ₹303 Cr | ₹493 Cr | ₹503 Cr | ₹534 Cr | ₹557 Cr | +16.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ELIN vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
AEPL AEPL | — | — | Pending | 9.2% | — |
MODISONLTD MODISONLTD | — | — | Pending | 26.4% | — |
RMC RMC | — | — | Pending | 29.4% | — |
 DENORA DENORA | — | — | Pending | 7.0% | — |
S&SPOWER S&SPOWER | — | — | Pending | -5.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.00/sh
Last payout
2023-09-22
₹1.00
Peak payout
₹1.00
Trailing yield
—
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. ELIN ELECTRONICS LIMITED (ELIN.NS) trades at 107.76 vs a model fair value of 94.26, a gap of -12.5%. Piotroski F-score: 4/9. Moat label: ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ELIN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ELIN →
Compare
Head-to-head with peers
Compare ELIN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ELINNow →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.