MARINE ELECTRICAL (I) LTD
MARINE · General/Diversified · NSE
₹236
Current Market Price
Fair Value (DCF)
₹66
Margin of Safety
-72.2%
Updated just now
YieldIQ Score
31/100
Piotroski F-Score
8/9
Economic Moat
Moderate
Confidence
36%
ROE
—
Debt/Equity
0.13
WACC
11.1%
Market Cap
₹3,137 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.1%
Return on capital employed
EV / EBITDA
37.2×
Enterprise multiple
Debt / EBITDA
0.6×
Leverage vs earnings
Interest Coverage
6.6×
EBIT covers interest
Current Ratio
2.14×
Short-term liquidity
Asset Turnover
1.06×
Revenue per ₹ of assets
Revenue CAGR (3Y)
26.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹236.47
Bear case
₹39.28
MoS -502.0%
Base case
₹65.7
MoS -259.9%
Bull case
₹83.72
MoS -182.5%
Ratio Trends
MARINE · last 5 annual periods
ROE
9.4%
ROCE
16.7%
Operating Margin
—
Debt / Equity
0.14×
PE
120.3×
EV / EBITDA
13.1×
Historical Financials
MARINE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹251 Cr | ₹376 Cr | ₹143 Cr | ₹237 Cr | ₹767 Cr | +32.2% |
| EBITDA | — | ₹32.6 Cr | ₹39.5 Cr | ₹55.1 Cr | ₹77.4 Cr | +24.1% |
| EBIT | ₹25.8 Cr | ₹26.7 Cr | ₹9.7 Cr | ₹20.9 Cr | — | -5.2% |
| PAT | ₹13.5 Cr | ₹13.3 Cr | ₹4.0 Cr | ₹12.2 Cr | ₹38.4 Cr | +29.8% |
| EPS (diluted) | ₹1.14 | ₹1.06 | ₹0.33 | ₹0.97 | — | -4.0% |
| CFO | ₹-1.2 Cr | ₹47.1 Cr | ₹-2.1 Cr | ₹-7.4 Cr | ₹55.4 Cr | — |
| CapEx | — | — | — | — | ₹-21.8 Cr | — |
| FCF | — | — | — | — | ₹33.7 Cr | +0.0% |
| Total Assets | — | ₹373 Cr | ₹466 Cr | ₹616 Cr | ₹725 Cr | +18.0% |
| Total Debt | — | — | ₹42.9 Cr | ₹68.9 Cr | ₹55.2 Cr | +6.5% |
| Shareholders' Equity | — | — | ₹208 Cr | ₹251 Cr | ₹408 Cr | +18.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MARINE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MARSONS MARSONS | — | — | Pending | 22.9% | — |
| UNIVCABLES UNIVCABLES | — | — | Pending | 5.0% | — |
| HIRECT HIRECT | — | — | Pending | 23.2% | — |
| BBL BHARAT BIJLEE LTD | -29.1% | 59 | Overvalued | 6.9% | — |
| HPL HPL ELECTRIC & POWER LTD | -25.6% | 56 | Overvalued | 10.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MARINE in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. MARINE ELECTRICAL (I) LTD (MARINE.NS) trades at 236.47 vs a model fair value of 65.70, a gap of -72.2%. Piotroski F-score: 8/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MARINE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MARINE →
Compare
Head-to-head with peers
Compare MARINE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MARINENow →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.