HLE GLASCOAT LIMITED
HLEGLAS · General/Diversified · NSE
₹360
Current Market Price
Fair Value (DCF)
₹256
Discount to FV
-29.0%
Updated just now
YieldIQ Score
64/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
47%
ROE
9.3%
Debt/Equity
0.65
WACC
11.1%
Market Cap
₹2,503 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.1%
Return on capital employed
EV / EBITDA
14.5×
Enterprise multiple
Debt / EBITDA
2.3×
Leverage vs earnings
Interest Coverage
3.1×
EBIT covers interest
Current Ratio
1.14×
Short-term liquidity
Asset Turnover
1.27×
Revenue per ₹ of assets
Revenue CAGR (3Y)
13.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹360.35
Bear case
Margin of Safety —
Implied upside -147.3%
Base case
Margin of Safety -69.1%
Implied upside -40.9%
Bull case
Margin of Safety -5.8%
Implied upside -5.5%
Ratio Trends
HLEGLAS · last 5 annual periods
ROE
9.3%
ROCE
16.1%
Operating Margin
—
Debt / Equity
0.65×
PE
35.3×
EV / EBITDA
14.5×
Historical Financials
HLEGLAS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹646 Cr | ₹924 Cr | ₹962 Cr | ₹1028 Cr | ₹1353 Cr | +20.3% |
| EBITDA | ₹108 Cr | ₹142 Cr | ₹115 Cr | ₹141 Cr | ₹142 Cr | +7.0% |
| EBIT | — | ₹122 Cr | ₹89.3 Cr | — | — | -7.6% |
| PAT | ₹58.2 Cr | ₹69.8 Cr | ₹29.7 Cr | ₹54.9 Cr | ₹49.4 Cr | -4.0% |
| EPS (diluted) | — | ₹10.37 | ₹5.99 | — | — | -12.8% |
| CFO | ₹1.1 Cr | ₹4.9 Cr | ₹94.7 Cr | ₹134 Cr | ₹161 Cr | +251.9% |
| CapEx | ₹-69.4 Cr | ₹-48.5 Cr | ₹-55.2 Cr | ₹-66.4 Cr | ₹-55.7 Cr | — |
| FCF | ₹-68.3 Cr | ₹-43.6 Cr | ₹39.6 Cr | ₹68.0 Cr | ₹106 Cr | — |
| Total Assets | ₹760 Cr | ₹894 Cr | ₹1202 Cr | ₹1293 Cr | ₹1382 Cr | +16.1% |
| Total Debt | ₹204 Cr | ₹250 Cr | ₹390 Cr | ₹381 Cr | ₹348 Cr | +14.2% |
| Shareholders' Equity | ₹254 Cr | ₹327 Cr | ₹417 Cr | ₹459 Cr | ₹534 Cr | +20.5% |
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 | 8.0% | 29.2× |
PENIND PENIND | — | — | Pending | 11.9% | — |
JASH JASH | — | — | Pending | 14.7% | 28.5× |
ADVAIT ADVAIT | — | — | Pending | 18.6% | — |
 PIXTRANS PIXTRANS | — | — | Pending | 18.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
5 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹5.10/sh
Last payout
2025-09-19
₹1.10
Peak payout
₹1.10
Trailing yield
0.31%
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. HLE GLASCOAT LIMITED (HLEGLAS.NS) trades at 360.35 vs a model fair value of 255.80, a gap of -29.0%. Piotroski F-score: 7/9. 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.