ELPRO INTERNATIONAL LTD
ELPROINTL · General/Diversified · NSE
₹164
Current Market Price
Fair Value (DCF)
₹127
Discount to FV
-22.6%
Updated just now
YieldIQ Score
64/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
15%
ROE
4.3%
Debt/Equity
0.60
WACC
11.1%
Market Cap
₹2,781 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.8%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.15×
Revenue per ₹ of assets
Revenue CAGR (3Y)
68.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹164.1
Bear case
Discount -112.2%
Base case
Discount -29.2%
Bull case
Discount -6.1%
Ratio Trends
ELPROINTL · last 5 annual periods
ROE
4.3%
ROCE
6.8%
Operating Margin
—
Debt / Equity
0.60×
PE
—
EV / EBITDA
—
Historical Financials
ELPROINTL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹72.4 Cr | ₹111 Cr | ₹188 Cr | ₹390 Cr | ₹528 Cr | +64.3% |
| EBITDA | ₹1296 Cr | ₹75.3 Cr | ₹137 Cr | ₹152 Cr | ₹222 Cr | -35.7% |
| EBIT | ₹1292 Cr | ₹70.4 Cr | ₹132 Cr | ₹141 Cr | — | -42.5% |
| PAT | ₹1057 Cr | ₹47.9 Cr | ₹85.5 Cr | ₹66.1 Cr | ₹87.4 Cr | -46.4% |
| EPS (diluted) | ₹62.35 | ₹2.83 | ₹5.04 | ₹3.90 | — | -50.0% |
| CFO | ₹-162 Cr | ₹-136 Cr | ₹58.3 Cr | ₹219 Cr | ₹69.1 Cr | — |
| CapEx | ₹-2.0 Cr | ₹-230 Cr | ₹-43.0 Cr | ₹-271 Cr | ₹-122 Cr | — |
| FCF | ₹-164 Cr | ₹-366 Cr | ₹15.3 Cr | ₹-52.6 Cr | ₹-52.9 Cr | — |
| Total Assets | ₹1380 Cr | ₹1513 Cr | ₹2127 Cr | ₹3401 Cr | ₹3618 Cr | +27.2% |
| Total Debt | ₹56.4 Cr | ₹128 Cr | ₹365 Cr | ₹1010 Cr | ₹1209 Cr | +115.2% |
| Shareholders' Equity | ₹1232 Cr | ₹1264 Cr | ₹1607 Cr | ₹2036 Cr | ₹2030 Cr | +13.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
Peers not yet ranked for ELPROINTL. Comparable companies and side-by-side valuation will appear here once the peer set is established.
Dividend History
No dividend events recorded for ELPROINTL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. ELPRO INTERNATIONAL LTD (ELPROINTL.NS) trades at 164.10 vs a model fair value of 127.03, a gap of -22.6%. Piotroski F-score: 7/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ELPROINTL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ELPROINTL →
Compare
Head-to-head with peers
Compare ELPROINTL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ELPROINTLNow →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.