HONDA I POWER PRODUCT LTD
HONDAPOWER · General/Diversified · NSE
₹2,182
Current Market Price
Fair Value (DCF)
₹1,087
Discount to FV
-50.2%
Updated just now
YieldIQ Score
35/100
Piotroski F-Score
3/9
Economic Moat
Narrow
Confidence
44%
ROE
8.0%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹2,213 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.6%
Return on capital employed
EV / EBITDA
16.6×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
235.1×
EBIT covers interest
Current Ratio
4.45×
Short-term liquidity
Asset Turnover
0.83×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-11.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,182
Bear case
Discount -224.4%
Base case
Discount -100.7%
Bull case
Discount -62.4%
Ratio Trends
HONDAPOWER · last 10 annual periods
ROE
8.0%
ROCE
13.6%
Operating Margin
—
Debt / Equity
0.00×
PE
29.2×
EV / EBITDA
16.6×
Historical Financials
HONDAPOWER · 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 | ₹1139 Cr | ₹1228 Cr | ₹978 Cr | ₹794 Cr | ₹865 Cr | -6.6% |
| EBITDA | ₹119 Cr | ₹137 Cr | ₹144 Cr | ₹130 Cr | ₹109 Cr | -2.2% |
| EBIT | ₹101 Cr | ₹116 Cr | ₹124 Cr | — | — | +5.4% |
| PAT | ₹74.5 Cr | ₹85.1 Cr | ₹92.2 Cr | ₹79.9 Cr | ₹64.2 Cr | -3.6% |
| EPS (diluted) | ₹73.48 | ₹83.89 | ₹90.91 | — | — | +5.5% |
| CFO | ₹36.9 Cr | ₹157 Cr | ₹106 Cr | ₹22.1 Cr | ₹-10.7 Cr | — |
| CapEx | ₹-16.7 Cr | ₹-29.6 Cr | ₹-23.2 Cr | ₹-41.4 Cr | ₹-52.4 Cr | — |
| FCF | ₹20.2 Cr | ₹128 Cr | ₹82.5 Cr | ₹-19.3 Cr | ₹-63.0 Cr | — |
| Total Assets | ₹861 Cr | ₹930 Cr | ₹992 Cr | ₹1048 Cr | ₹1032 Cr | +4.6% |
| Total Debt | ₹1.2 Cr | ₹0.8 Cr | ₹0.5 Cr | ₹0.1 Cr | ₹1.0 Cr | -5.3% |
| Shareholders' Equity | ₹670 Cr | ₹737 Cr | ₹812 Cr | ₹864 Cr | ₹803 Cr | +4.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HONDAPOWER vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
HLEGLAS HLE GLASCOAT LIMITED | -30.4% | 50 | Above Fair Value | 9.7% | 35.3× |
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
13 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹194.00/sh
Last payout
2026-02-18
₹3.50
Peak payout
₹100.00
Trailing yield
5.73%
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. HONDA I POWER PRODUCT LTD (HONDAPOWER.NS) trades at 2182.00 vs a model fair value of 1087.05, a gap of -50.2%. Piotroski F-score: 3/9. Mo...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HONDAPOWER →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HONDAPOWER →
Compare
Head-to-head with peers
Compare HONDAPOWER side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HONDAPOWERNow →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.