Schneider Electric Infrastructure Limited
SCHNEIDER · General/Diversified · NSE
₹987
Current Market Price
Fair Value (DCF)
₹231
Margin of Safety
-76.6%
Updated 5h ago
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
32%
ROE
47.7%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.24 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
35.5%
Return on capital employed
EV / EBITDA
63.0×
Enterprise multiple
Debt / EBITDA
1.3×
Leverage vs earnings
Interest Coverage
8.1×
EBIT covers interest
Current Ratio
1.70×
Short-term liquidity
Asset Turnover
1.39×
Revenue per ₹ of assets
Revenue CAGR (3Y)
17.6%
3-year revenue growth
Revenue CAGR (5Y)
17.2%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹987.3
Bear case
₹132.93
MoS -642.7%
Base case
₹230.61
MoS -328.1%
Bull case
₹309.94
MoS -218.5%
Ratio Trends
SCHNEIDER · last 9 annual periods
ROE
47.7%
ROCE
39.2%
Operating Margin
—
Debt / Equity
0.93×
PE
83.0×
EV / EBITDA
19.6×
Historical Financials
SCHNEIDER · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1297 Cr | ₹1530 Cr | ₹1764 Cr | ₹2207 Cr | ₹2637 Cr | +19.4% |
| EBITDA | — | ₹90.9 Cr | ₹193 Cr | ₹298 Cr | ₹425 Cr | +47.0% |
| EBIT | ₹36.9 Cr | ₹76.1 Cr | ₹59.2 Cr | ₹70.6 Cr | — | +17.6% |
| PAT | ₹-11.3 Cr | ₹27.6 Cr | ₹124 Cr | ₹172 Cr | ₹268 Cr | — |
| EPS (diluted) | ₹-0.47 | ₹0.00 | ₹1.88 | ₹0.14 | — | — |
| CFO | ₹7.6 Cr | ₹120 Cr | ₹94.6 Cr | ₹192 Cr | ₹308 Cr | +152.3% |
| CapEx | — | — | — | — | ₹-63.1 Cr | — |
| FCF | — | — | — | — | ₹245 Cr | +0.0% |
| Total Assets | — | ₹1170 Cr | ₹1355 Cr | ₹1582 Cr | ₹1933 Cr | +13.4% |
| Total Debt | — | — | ₹70.0 Cr | ₹55.9 Cr | ₹522 Cr | +65.2% |
| Shareholders' Equity | — | — | ₹151 Cr | ₹296 Cr | ₹562 Cr | +38.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SCHNEIDER vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| HONAUT HONAUT | — | — | Pending | 13.0% | — |
| HBLENGINE HBLENGINE | — | — | Pending | 18.7% | — |
| KEI KEI | — | — | Pending | 12.0% | — |
| APARINDS APARINDS | — | — | Pending | 18.2% | — |
| HAVELLS HAVELLS | — | — | Pending | 17.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SCHNEIDER in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SCHNEIDER →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SCHNEIDER →
Compare
Head-to-head with peers
Compare SCHNEIDER side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SCHNEIDERNow →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.