ESAB INDIA LTD
ESABINDIA · General/Diversified · NSE
₹5,621
Current Market Price
Fair Value (DCF)
₹2,871
Discount to FV
-48.9%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
8/9
Economic Moat
Wide
Confidence
65%
ROE
48.1%
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹8,652 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
67.7%
Return on capital employed
EV / EBITDA
25.8×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
141.3×
EBIT covers interest
Current Ratio
1.73×
Short-term liquidity
Asset Turnover
2.33×
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹5,620.5
Bear case
Discount -259.1%
Base case
Discount -95.8%
Bull case
Discount -63.2%
Ratio Trends
ESABINDIA · last 10 annual periods
ROE
48.1%
ROCE
67.7%
Operating Margin
—
Debt / Equity
0.01×
PE
36.9×
EV / EBITDA
25.8×
Historical Financials
ESABINDIA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹891 Cr | ₹1086 Cr | ₹1239 Cr | ₹1373 Cr | ₹1508 Cr | +14.1% |
| EBITDA | ₹125 Cr | ₹194 Cr | ₹236 Cr | ₹252 Cr | ₹293 Cr | +23.7% |
| EBIT | — | ₹183 Cr | ₹220 Cr | — | — | +4.8% |
| PAT | ₹84.3 Cr | ₹136 Cr | ₹163 Cr | ₹175 Cr | ₹207 Cr | +25.1% |
| EPS (diluted) | — | ₹88.16 | ₹105.90 | — | — | +4.7% |
| CFO | ₹84.5 Cr | ₹129 Cr | ₹141 Cr | ₹199 Cr | ₹181 Cr | +20.9% |
| CapEx | ₹-11.2 Cr | ₹-33.8 Cr | ₹-28.5 Cr | ₹-28.0 Cr | ₹-31.6 Cr | — |
| FCF | ₹73.3 Cr | ₹95.5 Cr | ₹113 Cr | ₹171 Cr | ₹149 Cr | +19.4% |
| Total Assets | ₹436 Cr | ₹474 Cr | ₹551 Cr | ₹647 Cr | ₹699 Cr | +12.5% |
| Total Debt | ₹2.7 Cr | ₹4.0 Cr | ₹4.6 Cr | ₹3.9 Cr | ₹3.4 Cr | +5.7% |
| Shareholders' Equity | ₹244 Cr | ₹260 Cr | ₹306 Cr | ₹361 Cr | ₹429 Cr | +15.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ESABINDIA vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 SKFINDIA SKFINDIA | — | — | Pending | 21.8% | — |
SKFINDUS SKFINDUS | — | — | Pending | — | — |
 TIIL TIIL | — | — | Pending | 14.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
21 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹389.00/sh
Last payout
2026-02-13
₹25.00
Peak payout
₹90.00
Trailing yield
1.64%
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. ESAB INDIA LTD (ESABINDIA.NS) trades at 5620.50 vs a model fair value of 2870.62, a gap of -48.9%. Piotroski F-score: 8/9. Moat label: Wi...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ESABINDIA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ESABINDIA →
Compare
Head-to-head with peers
Compare ESABINDIA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ESABINDIANow →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.