EVEREADY INDS. IND. LTD.
EVEREADY · General/Diversified · NSE
₹335
Current Market Price
Fair Value (DCF)
₹179
Discount to FV
-46.4%
Updated just now
YieldIQ Score
45/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
64%
ROE
27.5%
Debt/Equity
0.32
WACC
11.1%
Market Cap
₹2,434 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
26.2%
Return on capital employed
EV / EBITDA
9.7×
Enterprise multiple
Debt / EBITDA
1.2×
Leverage vs earnings
Interest Coverage
5.0×
EBIT covers interest
Current Ratio
1.16×
Short-term liquidity
Asset Turnover
1.34×
Revenue per ₹ of assets
Revenue CAGR (3Y)
3.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹334.85
Bear case
Discount -224.1%
Base case
Discount -86.6%
Bull case
Discount -39.9%
Ratio Trends
EVEREADY · last 9 annual periods
ROE
27.5%
ROCE
26.2%
Operating Margin
—
Debt / Equity
0.32×
PE
11.1×
EV / EBITDA
9.7×
Historical Financials
EVEREADY · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1196 Cr | ₹1320 Cr | ₹1300 Cr | ₹1345 Cr | ₹1455 Cr | +5.0% |
| EBITDA | ₹122 Cr | ₹113 Cr | ₹143 Cr | ₹154 Cr | ₹216 Cr | +15.4% |
| EBIT | ₹97.8 Cr | ₹91.3 Cr | ₹113 Cr | — | — | +3.7% |
| PAT | ₹46.5 Cr | ₹27.6 Cr | ₹66.8 Cr | ₹82.4 Cr | ₹172 Cr | +38.6% |
| EPS (diluted) | ₹6.39 | ₹3.80 | ₹9.18 | — | — | +9.5% |
| CFO | ₹134 Cr | ₹36.6 Cr | ₹154 Cr | ₹130 Cr | ₹83.4 Cr | -11.2% |
| CapEx | ₹-11.9 Cr | ₹-24.4 Cr | ₹-34.3 Cr | ₹-96.5 Cr | ₹-94.8 Cr | — |
| FCF | ₹122 Cr | ₹12.2 Cr | ₹120 Cr | ₹33.2 Cr | ₹-11.5 Cr | — |
| Total Assets | ₹939 Cr | ₹983 Cr | ₹963 Cr | ₹1088 Cr | ₹1214 Cr | +6.6% |
| Total Debt | ₹396 Cr | ₹398 Cr | ₹307 Cr | ₹312 Cr | ₹202 Cr | -15.5% |
| Shareholders' Equity | ₹290 Cr | ₹319 Cr | ₹387 Cr | ₹461 Cr | ₹623 Cr | +21.1% |
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 | 9.1% | — |
INDOTECH INDOTECH | — | — | Pending | 22.8% | — |
SERVOTECH SERVOTECH | — | — | Pending | 13.8% | — |
SPECTRUM SPECTRUM | — | — | Pending | 13.4% | — |
MARINE MARINE | — | — | Pending | 9.5% | — |
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)
₹2.50/sh
Last payout
2025-07-29
₹1.50
Peak payout
₹1.50
Trailing yield
0.45%
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. EVEREADY INDS. IND. LTD. (EVEREADY.NS) trades at 334.85 vs a model fair value of 179.48, a gap of -46.4%. Piotroski F-score: 6/9. 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.