TATAELXSIData path: financials for TATAELXSI are currently sourced via the US ADR cross-listing (NYSE/NASDAQ). The fair value and score on this page reflect the latest cached compute against that data path. A direct NSE data path is in active development; values will refresh once it lands. How our data sourcing works →
Tata Elxsi Limited
TATAELXSI · IT Services · NSE
₹4,065
Current Market Price
Fair Value (DCF)
₹1,812
Discount to FV
-55.4%
Updated 1h ago
YieldIQ Score
40/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
44%
ROE
27.4%
Debt/Equity
0.07
WACC
9.8%
Market Cap
₹25,323 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
37.8%
Return on capital employed
EV / EBITDA
26.8×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
51.8×
EBIT covers interest
Current Ratio
3.92×
Short-term liquidity
Asset Turnover
0.95×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-76.7%
3-year revenue growth
Revenue CAGR (5Y)
-55.1%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹4,064.9
Bear case
Margin of Safety —
Implied upside -259.2%
Base case
Margin of Safety —
Implied upside -124.3%
Bull case
Margin of Safety -380.5%
Implied upside -79.2%
Ratio Trends
TATAELXSI · last 6 annual periods
ROE
27.4%
ROCE
37.8%
Operating Margin
—
Debt / Equity
0.07×
PE
2.2×
EV / EBITDA
—
Historical Financials
TATAELXSI · 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 | ₹2471 Cr | ₹3145 Cr | ₹3552 Cr | ₹3729 Cr | ₹3757 Cr | +11.0% |
| EBITDA | ₹810 Cr | ₹1035 Cr | ₹1168 Cr | ₹1152 Cr | ₹935 Cr | +3.7% |
| EBIT | ₹755 Cr | ₹954 Cr | ₹1069 Cr | — | — | +9.1% |
| PAT | ₹550 Cr | ₹755 Cr | ₹792 Cr | ₹785 Cr | ₹628 Cr | +3.4% |
| EPS (diluted) | ₹88.26 | ₹121.26 | ₹127.18 | — | — | +9.6% |
| CFO | ₹481 Cr | ₹487 Cr | ₹701 Cr | ₹812 Cr | ₹664 Cr | +8.4% |
| CapEx | — | ₹-64.1 Cr | ₹-83.0 Cr | ₹-16.3 Cr | ₹-10.7 Cr | — |
| FCF | — | ₹423 Cr | ₹618 Cr | ₹796 Cr | ₹653 Cr | +11.5% |
| Total Assets | ₹2169 Cr | ₹2764 Cr | ₹3187 Cr | ₹3586 Cr | ₹3963 Cr | +16.3% |
| Total Debt | — | ₹182 Cr | ₹224 Cr | ₹192 Cr | ₹162 Cr | -2.9% |
| Shareholders' Equity | — | ₹2086 Cr | ₹2506 Cr | ₹2860 Cr | ₹3041 Cr | +9.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
TATAELXSI vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
URBANCO URBANCO | — | — | Pending | 13.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
11 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹371.10/sh
Last payout
2026-06-10
₹75.00
Peak payout
₹75.00
Trailing yield
1.85%
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. Tata Elxsi Limited has a current price of 4064.90 and a fair value of 1812.11, with ROCE of 26.2% and ROE of 20.7%. Revenue CAGR is -76.7...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of TATAELXSI →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for TATAELXSI →
Compare
Head-to-head with peers
Compare TATAELXSI side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse TATAELXSINow →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.