ELECTRONICS MART IND LTD
EMIL · General/Diversified · NSE
₹103
Current Market Price
Fair Value (DCF)
₹99
Margin of Safety
-4.6%
Updated just now
YieldIQ Score
28/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
19%
ROE
—
Debt/Equity
1.26
WACC
11.1%
Market Cap
₹3,979 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.3%
Return on capital employed
EV / EBITDA
19.5×
Enterprise multiple
Debt / EBITDA
6.4×
Leverage vs earnings
Interest Coverage
2.9×
EBIT covers interest
Current Ratio
1.71×
Short-term liquidity
Asset Turnover
1.78×
Revenue per ₹ of assets
Revenue CAGR (3Y)
14.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹103.43
Bear case
₹61.52
MoS -68.1%
Base case
₹98.62
MoS -4.9%
Bull case
₹98.62
MoS -4.9%
Ratio Trends
EMIL · last 4 annual periods
ROE
10.5%
ROCE
13.0%
Operating Margin
—
Debt / Equity
1.29×
PE
70.6×
EV / EBITDA
8.7×
Historical Financials
EMIL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹4349 Cr | ₹1328 Cr | ₹1524 Cr | ₹6563 Cr | +14.7% |
| EBITDA | ₹296 Cr | ₹344 Cr | ₹457 Cr | ₹456 Cr | +15.5% |
| EBIT | — | ₹73.3 Cr | ₹81.3 Cr | — | +3.5% |
| PAT | ₹104 Cr | ₹36.1 Cr | ₹40.5 Cr | ₹160 Cr | +15.5% |
| EPS (diluted) | — | ₹0.94 | ₹1.05 | — | +3.8% |
| CFO | ₹116 Cr | ₹3.8 Cr | ₹160 Cr | ₹176 Cr | +14.8% |
| CapEx | ₹-67.9 Cr | — | — | ₹-335 Cr | — |
| FCF | ₹48.3 Cr | — | — | ₹-159 Cr | — |
| Total Assets | ₹1825 Cr | ₹2690 Cr | ₹3059 Cr | ₹3697 Cr | +26.5% |
| Total Debt | ₹1143 Cr | ₹626 Cr | ₹615 Cr | ₹1976 Cr | +20.0% |
| Shareholders' Equity | ₹597 Cr | ₹1184 Cr | ₹1370 Cr | ₹1531 Cr | +36.9% |
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 | 15.4% | — |
| 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 103.43 vs a model fair value of 98.62, a gap of -4.6%. Piotroski F-score: 3/9. Moat label: N...
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.