MAHINDRA EPC IRRIG LTD
MAHEPC · General/Diversified · NSE
₹128
Current Market Price
Fair Value (DCF)
₹58
Margin of Safety
-55.1%
Updated 1d ago
YieldIQ Score
20/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
22%
ROE
—
Debt/Equity
0.21
WACC
11.1%
Market Cap
₹359 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.5%
Return on capital employed
EV / EBITDA
16.0×
Enterprise multiple
Debt / EBITDA
1.1×
Leverage vs earnings
Interest Coverage
5.7×
EBIT covers interest
Current Ratio
2.13×
Short-term liquidity
Asset Turnover
0.93×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹128.37
Bear case
₹37.58
MoS -241.6%
Base case
₹57.64
MoS -122.7%
Bull case
₹82.56
MoS -55.5%
Ratio Trends
MAHEPC · last 4 annual periods
ROE
4.2%
ROCE
8.3%
Operating Margin
—
Debt / Equity
0.15×
PE
—
EV / EBITDA
—
Historical Financials
MAHEPC · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹254 Cr | ₹212 Cr | ₹71.0 Cr | ₹71.2 Cr | ₹272 Cr | +1.7% |
| EBITDA | — | ₹-5.4 Cr | ₹-10.7 Cr | ₹8.3 Cr | ₹16.4 Cr | — |
| EBIT | ₹26.0 Cr | ₹-8.1 Cr | ₹3.9 Cr | ₹2.9 Cr | — | -42.4% |
| PAT | ₹19.0 Cr | ₹-7.9 Cr | ₹2.7 Cr | ₹1.5 Cr | ₹7.2 Cr | -21.5% |
| EPS (diluted) | ₹6.78 | ₹-2.84 | ₹0.98 | ₹0.53 | — | -47.1% |
| CFO | ₹11.0 Cr | ₹-23.1 Cr | ₹19.0 Cr | ₹1.6 Cr | ₹-4.4 Cr | — |
| CapEx | — | — | — | — | ₹-2.0 Cr | — |
| FCF | — | — | — | — | ₹-6.3 Cr | — |
| Total Assets | — | ₹280 Cr | ₹253 Cr | ₹257 Cr | ₹292 Cr | +1.0% |
| Total Debt | — | — | ₹15.0 Cr | ₹15.4 Cr | ₹25.4 Cr | +14.1% |
| Shareholders' Equity | — | — | ₹163 Cr | ₹165 Cr | ₹173 Cr | +1.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MAHEPC vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| JKIPL JKIPL | — | — | Pending | 19.6% | — |
| TARACHAND TARA CHAND INFRA SOLN LTD | -30.7% | 43 | Overvalued | 20.5% | — |
| RVTH RVTH | — | — | Pending | 16.0% | — |
| INDOFARM INDOFARM | — | — | Pending | 4.4% | — |
| BAJAJINDEF BAJAJINDEF | — | — | Pending | 13.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MAHEPC in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MAHEPC →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MAHEPC →
Compare
Head-to-head with peers
Compare MAHEPC side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MAHEPCNow →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.