ENERGY DEVE. CO.LTD
ENERGYDEV · General/Diversified · NSE
₹17
Current Market Price
Fair Value (DCF)
₹15
Margin of Safety
-15.1%
Updated just now
YieldIQ Score
28/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
48%
ROE
—
Debt/Equity
15.01
WACC
11.1%
Market Cap
₹82 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
7.8×
Enterprise multiple
Debt / EBITDA
4.8×
Leverage vs earnings
Interest Coverage
-7.2×
EBIT covers interest
Current Ratio
0.32×
Short-term liquidity
Asset Turnover
0.17×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-8.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹17.21
Bear case
₹6.59
MoS -161.2%
Base case
₹14.61
MoS -17.8%
Bull case
₹44.25
MoS +61.1%
Ratio Trends
ENERGYDEV · last 4 annual periods
ROE
-2.3%
ROCE
-49.3%
Operating Margin
—
Debt / Equity
1.36×
PE
17.8×
EV / EBITDA
6.9×
Historical Financials
ENERGYDEV · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹31.3 Cr | ₹43.0 Cr | ₹37.4 Cr | ₹30.0 Cr | ₹32.8 Cr | +1.2% |
| EBITDA | — | ₹32.8 Cr | ₹29.3 Cr | ₹17.9 Cr | ₹-58.3 Cr | — |
| EBIT | ₹8.5 Cr | ₹22.8 Cr | ₹19.1 Cr | ₹7.7 Cr | — | -2.6% |
| PAT | ₹-6.3 Cr | ₹7.2 Cr | ₹4.2 Cr | ₹-2.2 Cr | ₹-97.3 Cr | — |
| EPS (diluted) | ₹-1.33 | ₹1.52 | ₹0.89 | ₹-0.46 | — | — |
| CFO | ₹14.0 Cr | ₹28.1 Cr | ₹19.0 Cr | ₹10.3 Cr | ₹22.0 Cr | +12.0% |
| CapEx | — | — | — | — | ₹-4.6 Cr | — |
| FCF | — | — | — | — | ₹17.4 Cr | +0.0% |
| Total Assets | — | ₹353 Cr | ₹356 Cr | ₹350 Cr | ₹192 Cr | -14.1% |
| Total Debt | — | — | ₹64.4 Cr | ₹64.6 Cr | ₹121 Cr | +17.1% |
| Shareholders' Equity | — | — | ₹103 Cr | ₹101 Cr | ₹-2.6 Cr | — |
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
No dividend events recorded for ENERGYDEV in the last 10 years.
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.