Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:32 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 523329 | NSE: ELDEHSG

Eldeco Housing & Industries Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹624.42Overvalued by 20.46%vs CMP ₹785.00

P/E (34.1) × ROE (5.7%) × BV (₹397.00) × DY (1.15%)

₹386.08Overvalued by 50.82%vs CMP ₹785.00
MoS: -103.3% (Negative)Confidence: 63/100 (Moderate)Models: 1 Under, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹531.3522%Over (-32.3%)
Graham NumberEarnings₹453.7616%Over (-42.2%)
Earnings PowerEarnings₹178.5113%Over (-77.3%)
DCFCash Flow₹123.8713%Over (-84.2%)
Net Asset ValueAssets₹396.577%Over (-49.5%)
EV/EBITDAEnterprise₹112.879%Over (-85.6%)
Earnings YieldEarnings₹230.507%Over (-70.6%)
ROCE CapitalReturns₹1,145.519%Under (+45.9%)
Revenue MultipleRevenue₹135.245%Over (-82.8%)
Consensus (9 models)₹386.08100%Overvalued
Key Drivers: Wide model spread (₹113–₹1,146) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -14.9%

*Investments are subject to market risks

Investment Snapshot

45
Eldeco Housing & Industries Ltd scores 45/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health62/100 · Moderate
ROCE 7.3% WeakROE 5.7% WeakD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 54.8% Stable
Earnings Quality30/100 · Weak
OPM contracting (43% → 27%) DecliningWorking capital: 748 days Capital intensive
Quarterly Momentum50/100 · Moderate
Revenue (4Q): -3% YoY FlatProfit (4Q): -26% YoY DecliningOPM: 41.0% (up 24.0% YoY) Margin expansion
Industry Rank25/100 · Weak
P/E 34.1 vs industry 28.7 In-lineROCE 7.3% vs industry 12.3% Below peersROE 5.7% vs industry 12.6% Below peers3Y sales CAGR: 2% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:32 am

Market Cap 772 Cr.
Current Price 785
Intrinsic Value₹386.08
High / Low 1,061/633
Stock P/E34.1
Book Value 397
Dividend Yield1.15 %
ROCE7.29 %
ROE5.70 %
Face Value 2.00
PEG Ratio-2.29

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Eldeco Housing & Industries Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Eldeco Housing & Industries Ltd 772 Cr. 785 1,061/63334.1 3971.15 %7.29 %5.70 % 2.00
Unitech Ltd 992 Cr. 3.79 10.5/3.06 30.60.00 %47.9 %% 2.00
Binny Ltd 315 Cr. 141 / 1830.00 %6.38 %5.94 % 5.00
Generic Engineering Construction & Projects Ltd 257 Cr. 45.2 60.0/26.620.1 50.60.00 %7.55 %2.97 % 5.00
Nila Infrastructures Ltd 254 Cr. 6.44 13.8/5.9011.1 4.490.00 %19.4 %13.2 % 1.00
Industry Average14,426.24 Cr370.0328.73148.620.68%12.33%12.56%6.13

All Competitor Stocks of Eldeco Housing & Industries Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 30392517224929333537293343
Expenses 18211710123420282931253025
Operating Profit 12188791595663318
OPM % 41%47%31%44%43%30%32%15%17%16%11%10%41%
Other Income 3332322331222
Interest 1100121111111
Depreciation 0000000000000
Profit before tax 14211091115116854419
Tax % 26%28%26%26%25%24%25%30%28%40%29%39%26%
Net Profit 10158681285633314
EPS in Rs 10.6715.157.766.538.2611.908.134.595.873.303.182.6713.90

Last Updated: March 3, 2026, 10:06 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 4:45 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 6954141169108168128159127129112133142
Expenses 5047113134741178193677972107112
Operating Profit 1972835345147666050392630
OPM % 27%14%20%21%32%30%37%42%47%39%35%19%21%
Other Income 55855678101210108
Interest 3253221110344
Depreciation 0111001111111
Profit before tax 20103037375453736860453133
Tax % 35%35%34%36%31%29%25%26%26%26%25%30%
Net Profit 1462024253839545144342223
EPS in Rs 14.646.6020.9223.2124.7437.3839.9855.3351.6645.1234.4421.8823.05
Dividend Payout % 3%6%10%11%10%9%9%15%16%18%23%41%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-57.14%233.33%20.00%4.17%52.00%2.63%38.46%-5.56%-13.73%-22.73%-35.29%
Change in YoY Net Profit Growth (%)0.00%290.48%-213.33%-15.83%47.83%-49.37%35.83%-44.02%-8.17%-9.00%-12.57%

Eldeco Housing & Industries Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:9%
5 Years:1%
3 Years:2%
TTM:14%
Compounded Profit Growth
10 Years:13%
5 Years:-11%
3 Years:-25%
TTM:-51%
Stock Price CAGR
10 Years:32%
5 Years:30%
3 Years:3%
1 Year:-24%
Return on Equity
10 Years:15%
5 Years:13%
3 Years:9%
Last Year:6%

Last Updated: September 5, 2025, 3:21 pm

Balance Sheet

Last Updated: December 4, 2025, 2:49 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 2222222222222
Reserves 7686104122146178209263306343369382388
Borrowings 7653320433384116105
Other Liabilities 165181232271242258240194205209220322446
Total Liabilities 250275392398392439455463516556675822941
Fixed Assets 57614131318181819181717
CWIP 0000000000000
Investments 4320000000000
Other Assets 242265384384379426436444497537656804923
Total Assets 250275392398392439455463516556675822941

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 71-559153819371720-128-7
Cash from Investing Activity + -1312221456589
Cash from Financing Activity + -5-3-8-56-3-7-9-1-9-97020
Net Cash Flow 11-16143213411317-5021
Free Cash Flow 70-559153819361619-128-7
CFO/OP 74%57%18%207%78%106%68%85%57%73%-295%8%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow12.001.00-25.0032.0032.0051.0043.0063.0057.0047.00-45.00-90.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 1321596997154754218186114
Inventory Days 3,1455,0741,549
Days Payable 196623161
Cash Conversion Cycle 1321593,0184,54815475421,407186114
Working Capital Days 14327421130300179277144243340877748
ROCE %29%13%27%28%28%33%27%31%24%18%12%7%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 54.83%54.83%54.83%54.83%54.83%54.83%54.83%54.83%54.83%54.83%54.83%54.83%
FIIs 0.02%0.02%0.02%0.17%0.48%0.80%0.83%0.82%0.82%0.82%0.82%0.82%
DIIs 0.00%0.11%0.18%0.18%0.27%0.27%0.29%0.29%0.29%0.32%0.32%0.32%
Public 45.15%45.05%44.98%44.83%44.43%44.11%44.06%44.07%44.06%44.03%44.04%44.03%
No. of Shareholders 5,1205,0484,9254,7024,3254,0704,2404,1714,1294,1544,0803,796

Shareholding Pattern Chart

No. of Shareholders

Eldeco Housing & Industries Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 2.002.002.002.0010.00
Basic EPS (Rs.) 21.8734.4345.1251.66275.70
Diluted EPS (Rs.) 21.8734.4345.1251.66275.70
Cash EPS (Rs.) 22.7335.2545.8152.35278.81
Book Value[Excl.RevalReserv]/Share (Rs.) 390.70376.87350.38313.201347.51
Book Value[Incl.RevalReserv]/Share (Rs.) 390.70376.87350.38313.201347.51
Revenue From Operations / Share (Rs.) 136.22114.56131.33129.03810.66
PBDIT / Share (Rs.) 36.2549.8263.7371.13378.90
PBIT / Share (Rs.) 35.4049.0163.0470.45375.78
PBT / Share (Rs.) 31.0546.0561.3569.42371.31
Net Profit / Share (Rs.) 21.8734.4345.1251.66275.70
NP After MI And SOA / Share (Rs.) 21.8734.4345.1251.66275.70
PBDIT Margin (%) 26.6143.4948.5255.1346.73
PBIT Margin (%) 25.9842.7848.0054.6046.35
PBT Margin (%) 22.7940.1946.7153.7945.80
Net Profit Margin (%) 16.0530.0534.3540.0334.00
NP After MI And SOA Margin (%) 16.0530.0534.3540.0334.00
Return on Networth / Equity (%) 5.599.1312.8716.4920.45
Return on Capital Employeed (%) 7.1310.5517.7721.8427.31
Return On Assets (%) 2.614.897.969.8511.71
Long Term Debt / Equity (X) 0.250.220.000.000.00
Total Debt / Equity (X) 0.290.220.000.000.00
Asset Turnover Ratio (%) 0.170.180.240.210.32
Current Ratio (X) 2.182.562.302.242.29
Quick Ratio (X) 0.540.701.051.201.32
Inventory Turnover Ratio (X) 0.270.000.000.000.00
Dividend Payout Ratio (NP) (%) 36.5723.2317.7315.480.00
Dividend Payout Ratio (CP) (%) 35.2022.6917.4615.280.00
Earning Retention Ratio (%) 63.4376.7782.2784.520.00
Cash Earning Retention Ratio (%) 64.8077.3182.5484.720.00
Interest Coverage Ratio (X) 8.3316.8337.6668.7884.76
Interest Coverage Ratio (Post Tax) (X) 6.0312.6327.6650.9662.67
Enterprise Value (Cr.) 678.58748.57421.68572.75228.87
EV / Net Operating Revenue (X) 5.076.653.274.511.44
EV / EBITDA (X) 19.0415.286.738.193.07
MarketCap / Net Operating Revenue (X) 5.136.964.375.772.34
Retention Ratios (%) 63.4276.7682.2684.510.00
Price / BV (X) 1.792.111.642.381.41
Price / Net Operating Revenue (X) 5.136.964.375.772.34
EarningsYield 0.030.040.070.060.14

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Eldeco Housing & Industries Ltd. is a Public Limited Listed company incorporated on 06/03/1985 and has its registered office in the State of Uttar Pradesh, India. Company's Corporate Identification Number(CIN) is L45202UP1985PLC099376 and registration number is 044265. Currently Company is involved in the business activities of Real estate activities with own or leased property. Company's Total Operating Revenue is Rs. 120.80 Cr. and Equity Capital is Rs. 1.97 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
RealtyEldeco Corporate Chamber-1, 2nd Floor, Lucknow Uttar Pradesh 226010Contact not found
Management
NamePosition Held
Mr. Pankaj BajajChairman & Managing Director
Mr. Shrikant JajodiaNon Executive Director
Mr. Ajay MehraInd. Non-Executive Director
Mr. Pawan Kumar DhawanInd. Non-Executive Director
Mr. Harendra Kumar JaggiInd. Non-Executive Director
Ms. Rupali ChopraInd. Non-Executive Director

FAQ

What is the intrinsic value of Eldeco Housing & Industries Ltd and is it undervalued?

As of 18 April 2026, Eldeco Housing & Industries Ltd's intrinsic value is ₹386.08, which is 50.82% lower than the current market price of ₹785.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (5.70 %), book value (₹397), dividend yield (1.15 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Eldeco Housing & Industries Ltd?

Eldeco Housing & Industries Ltd is trading at ₹785.00 as of 18 April 2026, with a FY2026-2027 high of ₹1,061 and low of ₹633. The stock is currently in the middle of its 52-week range. Market cap stands at ₹772 Cr..

How does Eldeco Housing & Industries Ltd's P/E ratio compare to its industry?

Eldeco Housing & Industries Ltd has a P/E ratio of 34.1, which is above the industry average of 28.73. The premium over industry average may reflect growth expectations or speculative interest.

Is Eldeco Housing & Industries Ltd financially healthy?

Key indicators for Eldeco Housing & Industries Ltd: ROCE of 7.29 % is on the lower side compared to the industry average of 12.33%; ROE of 5.70 % is below ideal levels (industry average: 12.56%). Dividend yield is 1.15 %.

Is Eldeco Housing & Industries Ltd profitable and how is the profit trend?

Eldeco Housing & Industries Ltd reported a net profit of ₹22 Cr in Mar 2025 on revenue of ₹133 Cr. Compared to ₹51 Cr in Mar 2022, the net profit shows a declining trend.

Does Eldeco Housing & Industries Ltd pay dividends?

Eldeco Housing & Industries Ltd has a dividend yield of 1.15 % at the current price of ₹785.00. The company pays dividends, though the yield is modest.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Eldeco Housing & Industries Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports