Endurance Technologies Limited
ENDURANCE · Auto Components · NSE
₹2,387
Current Market Price
Fair Value (DCF)
₹1,710
Margin of Safety
-28.4%
Updated just now
YieldIQ Score
46/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
45%
ROE
14.6%
Debt/Equity
0.00
WACC
10.8%
Market Cap
₹0.34 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.7%
Return on capital employed
EV / EBITDA
17.4×
Enterprise multiple
Debt / EBITDA
0.6×
Leverage vs earnings
Interest Coverage
24.8×
EBIT covers interest
Current Ratio
1.71×
Short-term liquidity
Asset Turnover
1.25×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
15.2%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,387.1
Bear case
₹1,036.26
MoS -130.4%
Base case
₹1,709.75
MoS -39.6%
Bull case
₹2,240.87
MoS -6.5%
Ratio Trends
ENDURANCE · last 8 annual periods
ROE
14.6%
ROCE
25.2%
Operating Margin
—
Debt / Equity
0.17×
PE
128.0×
EV / EBITDA
16.3×
Historical Financials
ENDURANCE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹6547 Cr | ₹5697 Cr | ₹2234 Cr | ₹2079 Cr | ₹11.4K Cr | +14.8% |
| EBITDA | — | ₹974 Cr | ₹1070 Cr | ₹1413 Cr | ₹1679 Cr | +14.6% |
| EBIT | ₹661 Cr | ₹518 Cr | ₹185 Cr | ₹244 Cr | — | -22.0% |
| PAT | ₹520 Cr | ₹382 Cr | ₹136 Cr | ₹182 Cr | ₹836 Cr | +12.6% |
| EPS (diluted) | ₹36.95 | ₹27.14 | ₹9.70 | ₹12.96 | — | -23.0% |
| CFO | ₹621 Cr | ₹549 Cr | ₹862 Cr | ₹595 Cr | ₹1532 Cr | +25.3% |
| CapEx | — | — | — | — | ₹-1053 Cr | — |
| FCF | — | — | — | — | ₹478 Cr | +0.0% |
| Total Assets | — | ₹5858 Cr | ₹6802 Cr | ₹4685 Cr | ₹9139 Cr | +11.8% |
| Total Debt | — | — | ₹218 Cr | ₹2.1 Cr | ₹944 Cr | +44.3% |
| Shareholders' Equity | — | — | ₹4412 Cr | ₹3805 Cr | ₹5717 Cr | +6.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ENDURANCE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SONACOMS Sona BLW Precision Forgings Limited | -54.1% | 25 | Overvalued | 10.7% | — |
| TVSHLTD TVSHLTD | — | — | Pending | 11.5% | — |
| ZFCVINDIA ZF Commercial Vehicle Control Systems India Limited | -62.6% | 46 | Overvalued | 14.3% | — |
| APOLLOTYRE APOLLOTYRE | — | — | Pending | 7.6% | — |
| EXIDEIND Exide Industries Limited | +15.0% | 37 | Overvalued | 5.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹37.75/sh
Last payout
2025-08-01
₹10.00
Peak payout
₹10.00
Trailing yield
0.42%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Endurance Technologies Limited (ENDURANCE.NS) trades at 2387.10 vs a model fair value of 1709.75, a gap of -28.4%. Piotroski F-score: 6/9...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ENDURANCE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ENDURANCE →
Compare
Head-to-head with peers
Compare ENDURANCE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ENDURANCENow →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.