PG Electroplast Limited

PGEL · Tech Hardware/Electronics · NSE

₹459

Current Market Price

Near Fair Value

Fair Value (DCF)

₹528

Discount to FV

+15.0%

Valuation engine: DCF

Updated just now

DCF Sensitivity →

YieldIQ Score

49/100

Piotroski F-Score

5/9

Economic Moat

None

Confidence

18%

ROE

10.2%

Debt/Equity

0.14

WACC

9.8%

Market Cap

₹13,096 Cr

Quality & Valuation

Neutral model outputs — no recommendations.

ROCE

16.2%

Return on capital employed

EV / EBITDA

32.4×

Enterprise multiple

Debt / EBITDA

1.3×

Leverage vs earnings

Interest Coverage

10.7×

EBIT covers interest

Current Ratio

1.90×

Short-term liquidity

Asset Turnover

0.72×

Revenue per ₹ of assets

Revenue CAGR (3Y)

35.3%

3-year revenue growth

Revenue CAGR (5Y)

—

5-year revenue growth

DCF Scenario Analysis

vs CMP ₹459

Bear case

Discount -562.6%

Base case

Discount +13.0%

Bull case

Discount +27.5%

Ratio Trends

PGEL · last 9 annual periods

ROE

10.2%

min 6.7%max 10.2%

ROCE

16.2%

min 8.8%max 16.2%

Operating Margin

—

min —max —

Debt / Equity

0.14×

min 0.14×max 0.80×

94.6×

min 55.8×max 94.6×

EV / EBITDA

25.4×

min 25.4×max 25.4×

Historical Financials

PGEL · 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	₹1094 Cr	₹2133 Cr	₹2711 Cr	₹4870 Cr	₹5288 Cr	+48.3%
EBITDA	₹86.3 Cr	₹162 Cr	₹275 Cr	₹519 Cr	₹442 Cr	+50.4%
EBIT	₹71.5 Cr	₹145 Cr	₹228 Cr	—	—	+33.6%
PAT	₹37.4 Cr	₹77.5 Cr	₹135 Cr	₹288 Cr	₹197 Cr	+51.4%
EPS (diluted)	₹17.03	₹33.77	₹54.07	—	—	+33.5%
CFO	₹-78.8 Cr	₹45.7 Cr	₹188 Cr	₹-76.6 Cr	₹66.2 Cr	—
CapEx	₹-157 Cr	₹-155 Cr	₹-227 Cr	₹-488 Cr	₹-785 Cr	—
FCF	₹-236 Cr	₹-109 Cr	₹-38.4 Cr	₹-565 Cr	₹-719 Cr	—
Total Assets	₹1069 Cr	₹1508 Cr	₹2308 Cr	₹5121 Cr	₹5947 Cr	+53.6%
Total Debt	₹399 Cr	₹577 Cr	₹435 Cr	₹384 Cr	₹597 Cr	+10.6%
Shareholders' Equity	₹312 Cr	₹396 Cr	₹1038 Cr	₹2828 Cr	₹3049 Cr	+76.8%

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

Peer	MoS	Score	Verdict	ROE	PE
SYRMA SYRMA	—	—	Pending	9.3%	—
KRN KRN	—	—	Pending	13.3%	—
AVALON AVALON	—	—	Pending	15.6%	—

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 converted using the per-ticker face value (defaults to ₹10).

AI Analysis Summary

Model-generated description of metrics. Not investment advice. PG Electroplast Limited (PGEL.NS) trades at 459.00 vs a model fair value of 527.85, a gap of 15.0%. Piotroski F-score: 5/9. Moat label: N...

Read full AI analysis →

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.