HLE GLASCOAT LIMITED
HLEGLAS · General/Diversified · NSE
₹329
Current Market Price
Fair Value (DCF)
₹179
Margin of Safety
-45.7%
Updated 1h ago
YieldIQ Score
43/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
46%
ROE
—
Debt/Equity
0.65
WACC
11.1%
Market Cap
₹2,284 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.3%
Return on capital employed
EV / EBITDA
18.4×
Enterprise multiple
Debt / EBITDA
2.7×
Leverage vs earnings
Interest Coverage
3.1×
EBIT covers interest
Current Ratio
1.14×
Short-term liquidity
Asset Turnover
0.79×
Revenue per ₹ of assets
Revenue CAGR (3Y)
16.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹328.9
Bear case
₹98.6
MoS -233.6%
Base case
₹178.64
MoS -84.1%
Bull case
₹240.42
MoS -36.8%
Ratio Trends
HLEGLAS · last 4 annual periods
ROE
8.4%
ROCE
15.1%
Operating Margin
—
Debt / Equity
0.69×
PE
153.9×
EV / EBITDA
25.7×
Historical Financials
HLEGLAS · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹646 Cr | ₹924 Cr | ₹962 Cr | ₹1022 Cr | +16.5% |
| EBITDA | ₹108 Cr | ₹142 Cr | ₹115 Cr | ₹141 Cr | +9.1% |
| EBIT | — | ₹41.5 Cr | ₹31.5 Cr | — | -8.8% |
| PAT | ₹58.2 Cr | ₹69.8 Cr | ₹29.7 Cr | ₹46.7 Cr | -7.0% |
| EPS (diluted) | — | ₹3.34 | ₹2.16 | — | -13.5% |
| CFO | ₹1.1 Cr | ₹5.7 Cr | ₹93.5 Cr | ₹134 Cr | +403.7% |
| CapEx | ₹-69.4 Cr | — | — | ₹-66.4 Cr | — |
| FCF | ₹-68.3 Cr | — | — | ₹68.0 Cr | — |
| Total Assets | ₹760 Cr | ₹891 Cr | ₹1202 Cr | ₹1293 Cr | +19.4% |
| Total Debt | ₹204 Cr | ₹149 Cr | ₹219 Cr | ₹381 Cr | +23.0% |
| Shareholders' Equity | ₹254 Cr | ₹327 Cr | ₹417 Cr | ₹554 Cr | +29.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HLEGLAS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| HONDAPOWER HONDAPOWER | — | — | Pending | 9.3% | — |
| PENIND PENIND | — | — | Pending | 11.9% | — |
| JASH JASH ENGINEERING LIMITED | -26.0% | 59 | Overvalued | 20.1% | — |
| ADVAIT ADVAIT | — | — | Pending | 14.9% | — |
| PIXTRANS PIXTRANS | — | — | Pending | 18.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for HLEGLAS in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. HLE GLASCOAT LIMITED (HLEGLAS.NS) trades at 328.90 vs a model fair value of 178.64, a gap of -45.7%. Piotroski F-score: 6/9. Moat label: ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HLEGLAS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HLEGLAS →
Compare
Head-to-head with peers
Compare HLEGLAS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HLEGLASNow →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.