PG Electroplast Limited
PGEL · Tech Hardware/Electronics · NSE
₹555
Current Market Price
Fair Value (DCF)
₹217
Margin of Safety
-60.8%
Updated 7h ago
YieldIQ Score
55/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
28%
ROE
10.2%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.16 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.8%
Return on capital employed
EV / EBITDA
33.5×
Enterprise multiple
Debt / EBITDA
1.2×
Leverage vs earnings
Interest Coverage
10.7×
EBIT covers interest
Current Ratio
1.90×
Short-term liquidity
Asset Turnover
1.16×
Revenue per ₹ of assets
Revenue CAGR (3Y)
36.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹555.4
Bear case
₹137.19
MoS -304.8%
Base case
₹217.49
MoS -155.4%
Bull case
₹269.14
MoS -106.4%
Ratio Trends
PGEL · last 9 annual periods
ROE
10.2%
ROCE
16.2%
Operating Margin
—
Debt / Equity
0.14×
PE
94.6×
EV / EBITDA
25.4×
Historical Financials
PGEL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹703 Cr | ₹1098 Cr | ₹2133 Cr | ₹2711 Cr | ₹4796 Cr | +61.6% |
| EBITDA | — | ₹86.3 Cr | ₹162 Cr | ₹275 Cr | ₹519 Cr | +56.6% |
| EBIT | ₹33.6 Cr | ₹71.5 Cr | ₹66.4 Cr | ₹106 Cr | — | +33.4% |
| PAT | ₹11.6 Cr | ₹37.4 Cr | ₹40.2 Cr | ₹69.6 Cr | ₹288 Cr | +123.1% |
| EPS (diluted) | ₹5.95 | ₹17.03 | ₹17.47 | ₹27.44 | — | +46.5% |
| CFO | ₹57.0 Cr | ₹-79.4 Cr | ₹45.7 Cr | ₹186 Cr | ₹-76.6 Cr | — |
| CapEx | — | — | — | — | ₹-488 Cr | — |
| FCF | — | — | — | — | ₹-565 Cr | — |
| Total Assets | — | ₹1069 Cr | ₹1508 Cr | ₹2308 Cr | ₹5121 Cr | +48.0% |
| Total Debt | — | — | ₹318 Cr | ₹174 Cr | ₹384 Cr | +4.9% |
| Shareholders' Equity | — | — | ₹396 Cr | ₹1038 Cr | ₹2828 Cr | +63.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
PGEL vs 3 closest peers by market-cap band
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
2025-09-19
₹0.25
Peak payout
₹0.25
Trailing yield
0.05%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of PGEL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for PGEL →
Compare
Head-to-head with peers
Compare PGEL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse PGELNow →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.