Data Quality Notice
Data quality observations on this stock — see hidden fields below.
Reported as ticker: ENERGYDEV· We're continuously improving data quality. Contact support if this persists.
ENERGY DEVE. CO.LTD
ENERGYDEV · General/Diversified · NSE
₹17
Current Market Price
Fair Value (DCF)
₹27
Discount to FV
+64.5%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
50%
ROE
—
Debt/Equity
30.49
WACC
11.1%
Market Cap
₹78.75 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
-46.7%
Return on capital employed
EV / EBITDA
7.8×
Enterprise multiple
Debt / EBITDA
5.4×
Leverage vs earnings
Interest Coverage
-7.2×
EBIT covers interest
Current Ratio
0.32×
Short-term liquidity
Asset Turnover
0.23×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹16.58
Bear case
Discount -18.9%
Base case
Discount +39.2%
Bull case
Discount +73.6%
Ratio Trends
ENERGYDEV · last 8 annual periods
ROE
-2.1%
ROCE
-46.7%
Operating Margin
—
Debt / Equity
30.49×
PE
17.8×
EV / EBITDA
6.9×
Historical Financials
ENERGYDEV · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹11.4 Cr | ₹43.0 Cr | ₹37.4 Cr | ₹30.0 Cr | ₹32.8 Cr | +30.3% |
| EBITDA | — | ₹32.8 Cr | ₹29.3 Cr | ₹17.9 Cr | ₹-58.3 Cr | — |
| EBIT | ₹2.0 Cr | ₹22.8 Cr | ₹19.1 Cr | ₹7.7 Cr | — | +40.7% |
| PAT | ₹-0.5 Cr | ₹9.6 Cr | ₹4.2 Cr | ₹-2.2 Cr | ₹-97.3 Cr | — |
| EPS (diluted) | ₹-0.10 | ₹1.52 | ₹0.89 | ₹-0.46 | — | — |
| CFO | ₹0.3 Cr | ₹28.1 Cr | ₹19.0 Cr | ₹10.3 Cr | ₹22.0 Cr | +197.7% |
| CapEx | — | ₹-0.1 Cr | ₹-0.0 Cr | ₹-0.0 Cr | ₹-4.6 Cr | — |
| FCF | — | ₹28.0 Cr | ₹19.0 Cr | ₹10.3 Cr | ₹17.4 Cr | -11.2% |
| Total Assets | — | ₹353 Cr | ₹356 Cr | ₹350 Cr | ₹192 Cr | -14.1% |
| Total Debt | — | ₹136 Cr | ₹134 Cr | ₹129 Cr | ₹121 Cr | -2.8% |
| Shareholders' Equity | — | ₹99.1 Cr | ₹103 Cr | ₹101 Cr | ₹4.0 Cr | -55.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ENERGYDEV vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
DPSCLTD DPSCLTD | — | — | Pending | 0.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
—
Last payout
2019-09-20
₹0.50
Peak payout
₹0.50
Trailing yield
—
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. ENERGY DEVE. CO.LTD (ENERGYDEV.NS) trades at 16.58 vs a model fair value of 27.28, a gap of 64.5%. Piotroski F-score: 6/9. Moat label: Na...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ENERGYDEV →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ENERGYDEV →
Compare
Head-to-head with peers
Compare ENERGYDEV side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ENERGYDEVNow →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.