ELECTRONICS MART IND LTD
EMIL · General/Diversified · NSE
₹110
Current Market Price
Fair Value (DCF)
₹93
Discount to FV
-15.3%
Updated just now
YieldIQ Score
42/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
29%
ROE
6.6%
Debt/Equity
1.23
WACC
11.1%
Market Cap
₹4,236 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.5%
Return on capital employed
EV / EBITDA
14.5×
Enterprise multiple
Debt / EBITDA
4.5×
Leverage vs earnings
Interest Coverage
2.9×
EBIT covers interest
Current Ratio
1.71×
Short-term liquidity
Asset Turnover
1.94×
Revenue per ₹ of assets
Revenue CAGR (3Y)
12.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹110.09
Bear case
Margin of Safety —
Implied upside -105.7%
Base case
Margin of Safety -22.0%
Implied upside -18.0%
Bull case
Margin of Safety +20.0%
Implied upside +24.9%
Ratio Trends
EMIL · last 5 annual periods
ROE
6.6%
ROCE
12.5%
Operating Margin
—
Debt / Equity
1.23×
PE
20.8×
EV / EBITDA
11.0×
Historical Financials
EMIL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹4349 Cr | ₹5090 Cr | ₹5916 Cr | ₹6731 Cr | ₹7183 Cr | +13.4% |
| EBITDA | ₹296 Cr | ₹344 Cr | ₹457 Cr | ₹460 Cr | ₹453 Cr | +11.3% |
| EBIT | — | ₹262 Cr | ₹354 Cr | — | — | +7.8% |
| PAT | ₹104 Cr | ₹123 Cr | ₹184 Cr | ₹160 Cr | ₹107 Cr | +0.8% |
| EPS (diluted) | — | ₹3.63 | ₹4.78 | — | — | +7.1% |
| CFO | ₹116 Cr | ₹-0.6 Cr | ₹160 Cr | ₹176 Cr | ₹444 Cr | +39.8% |
| CapEx | ₹-67.9 Cr | ₹-247 Cr | ₹-174 Cr | ₹-335 Cr | ₹-134 Cr | — |
| FCF | ₹48.3 Cr | ₹-247 Cr | ₹-13.9 Cr | ₹-159 Cr | ₹310 Cr | +59.1% |
| Total Assets | ₹1825 Cr | ₹2694 Cr | ₹3059 Cr | ₹3697 Cr | ₹3797 Cr | +20.1% |
| Total Debt | ₹1143 Cr | ₹1432 Cr | ₹1570 Cr | ₹1976 Cr | ₹1997 Cr | +15.0% |
| Shareholders' Equity | ₹597 Cr | ₹1184 Cr | ₹1370 Cr | ₹1531 Cr | ₹1626 Cr | +28.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EMIL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 ORIENTELEC ORIENTELEC | — | — | Pending | 12.0% | — |
 STYLAMIND STYLAMIND | — | — | Pending | 18.5% | — |
AGI AGI | — | — | Pending | 14.6% | — |
 VAIBHAVGBL VAIBHAVGBL | — | — | Pending | 11.4% | — |
 RAJESHEXPO RAJESHEXPO | — | — | Pending | 0.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for EMIL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. ELECTRONICS MART IND LTD (EMIL.NS) trades at 110.09 vs a model fair value of 93.27, a gap of -15.3%. Piotroski F-score: 7/9. Moat label: ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EMIL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EMIL →
Compare
Head-to-head with peers
Compare EMIL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EMILNow →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.