ELIN ELECTRONICS LIMITED
ELIN · General/Diversified · NSE
₹117
Current Market Price
Fair Value (DCF)
₹97
Margin of Safety
-17.3%
Updated 2d ago
YieldIQ Score
25/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
57%
ROE
—
Debt/Equity
0.03
WACC
11.1%
Market Cap
₹583 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
8.4%
Return on capital employed
EV / EBITDA
6.7×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
6.2×
EBIT covers interest
Current Ratio
2.61×
Short-term liquidity
Asset Turnover
1.58×
Revenue per ₹ of assets
Revenue CAGR (3Y)
2.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹117.25
Bear case
₹65.05
MoS -80.2%
Base case
₹96.96
MoS -20.9%
Bull case
₹136.29
MoS +14.0%
Ratio Trends
ELIN · last 4 annual periods
ROE
5.5%
ROCE
12.6%
Operating Margin
—
Debt / Equity
0.05×
PE
22.4×
EV / EBITDA
10.1×
Historical Financials
ELIN · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1066 Cr | ₹1050 Cr | ₹1017 Cr | ₹1152 Cr | +2.6% |
| EBITDA | ₹79.4 Cr | ₹67.0 Cr | ₹49.3 Cr | ₹70.5 Cr | -3.9% |
| EBIT | — | — | — | — | — |
| PAT | ₹39.2 Cr | ₹26.8 Cr | ₹13.9 Cr | ₹29.3 Cr | -9.2% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹57.1 Cr | ₹62.3 Cr | ₹42.7 Cr | ₹16.7 Cr | -33.6% |
| CapEx | ₹-42.4 Cr | ₹-52.4 Cr | ₹-33.1 Cr | ₹-40.6 Cr | — |
| FCF | ₹14.7 Cr | ₹10.0 Cr | ₹9.6 Cr | ₹-23.8 Cr | — |
| Total Assets | ₹533 Cr | ₹734 Cr | ₹669 Cr | ₹728 Cr | +11.0% |
| Total Debt | ₹103 Cr | ₹78.4 Cr | ₹12.0 Cr | ₹24.1 Cr | -38.3% |
| Shareholders' Equity | ₹303 Cr | ₹493 Cr | ₹503 Cr | ₹534 Cr | +20.8% |
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 | 8.8% | — |
| MODISONLTD MODISON LIMITED | +81.5% | 60 | Undervalued | 11.4% | — |
| RMC RMC | — | — | Pending | 29.4% | — |
| DENORA DENORA | — | — | Pending | 1.4% | — |
| S&SPOWER S&SPOWER | — | — | Pending | -5.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ELIN in the last 10 years.
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.