EMUDHRA LIMITED
EMUDHRA · General/Diversified · NSE
₹501
Current Market Price
Fair Value (DCF)
₹250
Margin of Safety
-50.0%
Updated 3d ago
YieldIQ Score
49/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
37%
ROE
—
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹4,107 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.1%
Return on capital employed
EV / EBITDA
30.7×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
93.6×
EBIT covers interest
Current Ratio
4.38×
Short-term liquidity
Asset Turnover
0.60×
Revenue per ₹ of assets
Revenue CAGR (3Y)
41.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹500.6
Bear case
₹154.25
MoS -224.5%
Base case
₹250.21
MoS -100.1%
Bull case
₹308.86
MoS -62.1%
Ratio Trends
EMUDHRA · last 4 annual periods
ROE
11.3%
ROCE
17.7%
Operating Margin
—
Debt / Equity
0.00×
PE
111.6×
EV / EBITDA
18.5×
Historical Financials
EMUDHRA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹153 Cr | ₹76.8 Cr | ₹58.3 Cr | ₹519 Cr | +50.3% |
| EBITDA | ₹68.1 Cr | ₹92.6 Cr | ₹116 Cr | ₹132 Cr | +24.8% |
| EBIT | ₹44.3 Cr | ₹22.0 Cr | ₹18.3 Cr | — | -25.6% |
| PAT | ₹30.0 Cr | ₹15.8 Cr | ₹12.4 Cr | ₹84.6 Cr | +41.2% |
| EPS (diluted) | ₹4.28 | ₹2.06 | ₹1.56 | — | -28.6% |
| CFO | ₹34.7 Cr | ₹33.6 Cr | ₹24.9 Cr | ₹102 Cr | +43.0% |
| CapEx | — | — | — | ₹-83.2 Cr | — |
| FCF | — | — | — | ₹18.4 Cr | +0.0% |
| Total Assets | ₹259 Cr | ₹460 Cr | ₹575 Cr | ₹868 Cr | +49.6% |
| Total Debt | — | ₹19.1 Cr | ₹0.1 Cr | ₹0.0 Cr | — |
| Shareholders' Equity | — | ₹392 Cr | ₹529 Cr | ₹747 Cr | +24.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EMUDHRA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| NPST NPST | — | — | Pending | 43.3% | — |
| NUCLEUS NUCLEUS | — | — | Pending | 20.0% | — |
| KERNEX KERNEX | — | — | Pending | 31.9% | — |
| RAMCOSYS RAMCO SYSTEMS LTD. | -53.8% | 52 | High Risk | -10.7% | — |
| UNIECOM UNIECOM | — | — | Pending | 25.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for EMUDHRA in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EMUDHRA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EMUDHRA →
Compare
Head-to-head with peers
Compare EMUDHRA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EMUDHRANow →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.