EVEREADY INDS. IND. LTD.
EVEREADY · General/Diversified · NSE
₹317
Current Market Price
Fair Value (DCF)
₹106
Margin of Safety
-66.5%
Updated 4h ago
YieldIQ Score
46/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
47%
ROE
—
Debt/Equity
0.75
WACC
11.1%
Market Cap
₹2,302 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.0%
Return on capital employed
EV / EBITDA
17.6×
Enterprise multiple
Debt / EBITDA
2.0×
Leverage vs earnings
Interest Coverage
5.0×
EBIT covers interest
Current Ratio
1.16×
Short-term liquidity
Asset Turnover
1.22×
Revenue per ₹ of assets
Revenue CAGR (3Y)
3.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹316.65
Bear case
₹56.16
MoS -463.8%
Base case
₹106.11
MoS -198.4%
Bull case
₹147.49
MoS -114.7%
Ratio Trends
EVEREADY · last 7 annual periods
ROE
17.9%
ROCE
19.8%
Operating Margin
—
Debt / Equity
0.68×
PE
52.4×
EV / EBITDA
20.3×
Historical Financials
EVEREADY · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1249 Cr | ₹1207 Cr | ₹286 Cr | ₹281 Cr | ₹1331 Cr | +1.6% |
| EBITDA | — | ₹122 Cr | ₹113 Cr | ₹143 Cr | ₹153 Cr | +5.9% |
| EBIT | ₹-585 Cr | ₹-4.1 Cr | ₹1.6 Cr | ₹16.1 Cr | — | — |
| PAT | ₹-443 Cr | ₹46.5 Cr | ₹-14.4 Cr | ₹8.1 Cr | ₹82.4 Cr | — |
| EPS (diluted) | ₹-60.88 | ₹6.39 | ₹-1.98 | ₹1.11 | — | — |
| CFO | ₹173 Cr | ₹134 Cr | ₹36.6 Cr | ₹154 Cr | ₹130 Cr | -6.9% |
| CapEx | — | — | — | — | ₹-96.5 Cr | — |
| FCF | — | — | — | — | ₹33.2 Cr | +0.0% |
| Total Assets | — | ₹939 Cr | ₹983 Cr | ₹963 Cr | ₹1088 Cr | +3.7% |
| Total Debt | — | — | ₹166 Cr | ₹142 Cr | ₹312 Cr | +17.2% |
| Shareholders' Equity | — | — | ₹319 Cr | ₹387 Cr | ₹461 Cr | +9.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EVEREADY vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| HPL HPL | — | — | Pending | 10.2% | — |
| INDOTECH INDOTECH | — | — | Pending | 22.8% | — |
| SERVOTECH SERVOTECH | — | — | Pending | 13.8% | — |
| SPECTRUM SPECTRUM | — | — | Pending | 13.4% | — |
| MARINE MARINE | — | — | Pending | 9.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for EVEREADY in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. EVEREADY INDS. IND. LTD. (EVEREADY.NS) trades at 316.65 vs a model fair value of 106.11, a gap of -66.5%. Piotroski F-score: 7/9. Moat l...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EVEREADY →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EVEREADY →
Compare
Head-to-head with peers
Compare EVEREADY side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EVEREADYNow →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.