LLOYDS ENGG WORK LIMITED
LLOYDSENGG · General/Diversified · NSE
₹70
Current Market Price
Fair Value (DCF)
₹24
Discount to FV
-65.6%
Updated 4h ago
YieldIQ Score
40/100
Piotroski F-Score
4/9
Economic Moat
Moderate
Confidence
36%
ROE
11.4%
Debt/Equity
0.06
WACC
11.1%
Market Cap
₹9,401 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.4%
Return on capital employed
EV / EBITDA
52.1×
Enterprise multiple
Debt / EBITDA
0.6×
Leverage vs earnings
Interest Coverage
18.9×
EBIT covers interest
Current Ratio
2.31×
Short-term liquidity
Asset Turnover
1.31×
Revenue per ₹ of assets
Revenue CAGR (3Y)
61.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹69.95
Bear case
Discount -369.1%
Base case
Discount -191.0%
Bull case
Discount -135.0%
Ratio Trends
LLOYDSENGG · last 8 annual periods
ROE
11.4%
ROCE
13.4%
Operating Margin
—
Debt / Equity
0.06×
PE
—
EV / EBITDA
—
Historical Financials
LLOYDSENGG · 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 | ₹49.6 Cr | ₹310 Cr | ₹622 Cr | ₹846 Cr | ₹1301 Cr | +126.3% |
| EBITDA | ₹14.3 Cr | ₹55.1 Cr | ₹107 Cr | ₹159 Cr | ₹239 Cr | +102.1% |
| EBIT | ₹13.1 Cr | ₹53.2 Cr | ₹104 Cr | — | — | +67.9% |
| PAT | ₹5.9 Cr | ₹36.8 Cr | ₹79.8 Cr | ₹103 Cr | ₹190 Cr | +137.7% |
| EPS (diluted) | ₹0.06 | ₹0.36 | ₹0.73 | — | — | +86.8% |
| CFO | ₹-17.1 Cr | ₹-3.1 Cr | ₹-45.0 Cr | ₹153 Cr | ₹-253 Cr | — |
| CapEx | ₹-12.1 Cr | ₹-35.2 Cr | ₹-50.8 Cr | ₹-66.9 Cr | ₹-80.7 Cr | — |
| FCF | ₹-29.2 Cr | ₹-38.3 Cr | ₹-95.8 Cr | ₹86.3 Cr | ₹-334 Cr | — |
| Total Assets | ₹194 Cr | ₹371 Cr | ₹571 Cr | ₹991 Cr | ₹2369 Cr | +86.9% |
| Total Debt | ₹23.3 Cr | ₹52.2 Cr | ₹75.3 Cr | ₹82.6 Cr | ₹109 Cr | +46.9% |
| Shareholders' Equity | ₹135 Cr | ₹195 Cr | ₹411 Cr | ₹648 Cr | ₹1671 Cr | +87.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
LLOYDSENGG vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 KIRLPNU KIRLPNU | — | — | Pending | 20.4% | — |
DIACABS DIACABS | — | — | Pending | -26.2% | — |
ISGEC ISGEC | — | — | Pending | 4.0% | — |
 ELECON Elecon Engineering Company Limited | -46.7% | 50 | Above Fair Value | 14.8% | 23.3× |
 SHAKTIPUMP SHAKTIPUMP | — | — | Pending | 35.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹0.45/sh
Last payout
2025-08-14
₹0.25
Peak payout
₹0.25
Trailing yield
0.36%
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. LLOYDS ENGG WORK LIMITED (LLOYDSENGG.NS) trades at 69.95 vs a model fair value of 24.04, a gap of -65.6%. Piotroski F-score: 4/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of LLOYDSENGG →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for LLOYDSENGG →
Compare
Head-to-head with peers
Compare LLOYDSENGG side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse LLOYDSENGGNow →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.