Indian Renewable Energy Development Agency Limited
IREDA · General/Diversified · NSE
₹129
Current Market Price
Fair Value (DCF)
₹154
Margin of Safety
+19.8%
Updated 34m ago
YieldIQ Score
52/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
15%
ROE
16.5%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.36 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.1%
Return on capital employed
EV / EBITDA
22.4×
Enterprise multiple
Debt / EBITDA
14.3×
Leverage vs earnings
Interest Coverage
2.1×
EBIT covers interest
Current Ratio
1.01×
Short-term liquidity
Asset Turnover
0.09×
Revenue per ₹ of assets
Revenue CAGR (3Y)
31.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹128.82
Bear case
₹0
MoS -Infinity%
Base case
₹154.28
MoS +16.5%
Bull case
₹161.99
MoS +20.5%
Ratio Trends
IREDA · last 4 annual periods
ROE
16.5%
ROCE
5.4%
Operating Margin
—
Debt / Equity
6.31×
PE
—
EV / EBITDA
—
Historical Financials
IREDA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹2780 Cr | ₹3343 Cr | ₹1391 Cr | ₹6619 Cr | +33.5% |
| EBITDA | ₹1738 Cr | ₹2061 Cr | ₹2851 Cr | ₹4039 Cr | +32.5% |
| EBIT | — | — | ₹1327 Cr | — | +0.0% |
| PAT | ₹634 Cr | ₹865 Cr | ₹337 Cr | ₹1698 Cr | +38.9% |
| EPS (diluted) | — | — | ₹1.25 | — | +0.0% |
| CFO | ₹-5254 Cr | ₹-12.3K Cr | ₹-11.1K Cr | ₹-14.5K Cr | — |
| CapEx | ₹-8.1 Cr | ₹-17.3 Cr | — | ₹-27.6 Cr | — |
| FCF | ₹-5262 Cr | ₹-12.4K Cr | — | ₹-14.5K Cr | — |
| Total Assets | ₹36.7K Cr | ₹50.4K Cr | ₹62.6K Cr | ₹79.7K Cr | +29.5% |
| Total Debt | ₹27.6K Cr | ₹40.2K Cr | ₹31.3K Cr | ₹64.7K Cr | +32.8% |
| Shareholders' Equity | ₹5268 Cr | ₹5935 Cr | ₹8559 Cr | ₹10.3K Cr | +24.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
IREDA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| PIRAMALFIN PIRAMALFIN | — | — | Pending | -4.0% | — |
| POONAWALLA POONAWALLA | — | — | Pending | -1.2% | — |
| HUDCO Housing & Urban Development Corporation Limited | -100.0% | 38 | Data Limited | 15.1% | — |
| M&MFIN Mahindra & Mahindra Financial Services Limited | +140.6% | 55 | Undervalued | 10.5% | — |
| CHOLAHLDNG Cholamandalam Financial Holdings Limited | +96.1% | 60 | Data Limited | 8.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹0.60/sh
Last payout
2026-04-02
₹0.60
Peak payout
₹0.60
Trailing yield
0.47%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Indian Renewable Energy Development Agency Limited (IREDA.NS) trades at 128.82 vs a model fair value of 154.28, a gap of 19.8%. Piotroski...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of IREDA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for IREDA →
Compare
Head-to-head with peers
Compare IREDA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse IREDANow →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.