Energy Development Company Ltd: Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of Energy Development Company Ltd?

Energy Development Company Ltd is trading at 14.90 as of 14 September 2026, with a FY2026-2027 high of 29.7 and low of 13.2. The stock is currently near its 52-week low. Market cap stands at 70.9 Cr..

Q: Is Energy Development Company Ltd financially healthy?

Key indicators: ROCE of 14.3 % is moderate. Dividend yield is 0.00 %.

Q: Is Energy Development Company Ltd profitable and how is the profit trend?

Energy Development Company Ltd reported a net profit of -97 Cr in Mar 2025 on revenue of 33 Cr. Compared to 10 Cr in Mar 2022, the net profit shows a declining trend.

Fair Value

₹65.53Undervalued by 339.80%vs CMP ₹14.90

P/E (295.0) × ROE (33.2%) × BV (₹0.82) × DY (2.00%)

₹24.23Undervalued by 62.62%vs CMP ₹14.90

MoS: +38.5% (Strong)Confidence: 40/100 (Low)Models: 2 Under, 3 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹46.04	39%	Under (+209%)
Net Asset Value	Assets	₹0.82	19%	Over (-94.5%)
EV/EBITDA	Enterprise	₹25.75	16%	Under (+72.8%)
ROCE Capital	Returns	₹8.72	13%	Over (-41.5%)
Revenue Multiple	Revenue	₹6.94	14%	Over (-53.4%)
Consensus (5 models)		₹24.23	100%	Undervalued

Key Drivers: EPS CAGR -29.7% drags value — could be higher if earnings stabilize. | P/E of 295 makes PE-ROE unreliable — asset/earnings models are better benchmarks.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -29.7%

*Investments are subject to market risks

Analyst Summary

Energy Development Company Ltd operates in the Power - Generation/Distribution segment, current market price is ₹14.90, market cap is 70.9 Cr.. At a glance, stock P/E is 295, ROE is 33.2 %, ROCE is 14.3 %, book value is 0.82, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹24.23, which is about 62.6% above the current price, so the page currently reads as potentially undervalued rather than fully priced. On operating trend, latest reported sales are about ₹33 Cr versus the prior period change of 10.0%, while latest net profit is about ₹-97 Cr with a prior-period change of -4,750.0%. The 52-week range shown on this page is 29.7/13.2, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisEnergy Development Company Ltd. is a Public Limited Listed company incorporated on 19/01/1995 and has its registered office in the State of Karnataka, India. Company's Corporate Identification Number(…

This summary is generated from the stock page data available for Energy Development Company Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

Energy Development Company Ltd scores 51/100 (Average)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health50/100 · Moderate

ROCE 14.3% GoodROE 33.2% ExcellentD/E 1.77 High debtInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent

Smart Money50/100 · Moderate

FII holding stable No changePromoter holding at 58.1% Stable

Earnings Quality50/100 · Moderate

OPM contracting (69% → 52%) DecliningWorking capital: -1,003 days (improving) Efficient

Quarterly Momentum50/100 · Moderate

Revenue (4Q): +20% YoY GrowingProfit (4Q): -2,350% YoY Declining

Industry Rank55/100 · Moderate

P/E 295.0 vs industry 174.9 Premium to peersROCE 14.3% vs industry 8.7% Above peersROE 33.2% vs industry 9.3% Above peers3Y sales CAGR: -8% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily.

Share Price and Basic Stock Data

Last Updated: September 14, 2026, 1:00 pm

Market Cap	70.9 Cr.
Current Price	14.9
Intrinsic Value	₹25.82
High / Low	29.7/13.2
Stock P/E	295
Book Value	0.82
Dividend Yield	0.00 %
ROCE	14.3 %
ROE	33.2 %
Face Value	10.0
PEG Ratio	-9.92

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Energy Development Company Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Energy Development Company Ltd	70.9 Cr.	14.9	29.7/13.2	295	0.82	0.00 %	14.3 %	33.2 %	10.0
Adani Green Energy Ltd	2,11,053 Cr.	1,281	1,632/765	109	121	0.00 %	7.39 %	11.4 %	10.0
India Power Corporation Ltd	695 Cr.	7.14	13.3/6.84	86.3	6.68	0.70 %	4.20 %	1.05 %	1.00
JSW Energy Ltd	99,870 Cr.	545	617/428	49.8	175	0.37 %	8.16 %	7.51 %	10.0
Karma Energy Ltd	44.2 Cr.	38.2	73.8/34.4	49.7	35.3	0.00 %	4.76 %	0.42 %	10.0
Industry Average	68,170.65 Cr	169.10		174.87	96.59	1.26%	8.65%	9.25%	7.77

All Competitor Stocks of Energy Development Company Ltd

Quarterly Result

Metric	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
Sales	17	10	4	6	11	9	4	7	15	8	3	10	21
Expenses	3	3	4	3	3	3	5	3	4	4	6	4	5
Operating Profit	14	7	-1	3	8	6	-1	4	11	4	-3	6	15
OPM %	82%	70%	-21%	53%	70%	69%	-25%	59%	73%	52%	-110%	60%	74%
Other Income	1	1	1	0	0	0	1	0	0	-76	1	0	0
Interest	4	4	1	3	3	3	2	2	2	2	2	2	2
Depreciation	3	3	3	3	3	3	3	3	3	3	3	3	2
Profit before tax	7	1	-4	-2	3	1	-5	-1	6	-77	-7	2	11
Tax %	-3%	-19%	48%	-11%	-7%	-13%	11%	-28%	-3%	-0%	271%	-8%	5%
Net Profit	8	1	-5	-2	3	2	-5	-0	7	-76	-27	2	11
EPS in Rs	1.71	0.34	-1.35	-0.34	0.62	0.35	-1.08	-0.10	1.38	-16.08	-5.68	0.35	2.23

Last Updated: January 1, 2026, 8:36 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 31, 2026, 4:00 am

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	49	38	150	115	60	35	30	31	43	37	30	33	45
Expenses	15	10	139	106	40	20	18	15	12	13	14	17	20
Operating Profit	34	27	11	9	20	15	12	17	31	25	16	16	25
OPM %	69%	73%	7%	8%	33%	44%	41%	53%	71%	66%	54%	49%	55%
Other Income	6	8	5	37	2	4	2	2	3	5	2	-74	2
Interest	42	37	20	30	21	20	18	19	15	14	10	10	10
Depreciation	10	12	11	11	12	11	10	10	10	10	10	10	9
Profit before tax	-12	-13	-15	5	-10	-12	-14	-10	8	5	-2	-78	7
Tax %	-17%	4%	3%	22%	29%	-40%	-69%	-38%	-21%	20%	-3%	24%
Net Profit	-10	-14	-15	4	-13	-7	-4	-6	10	4	-2	-97	-13
EPS in Rs	-3.74	-5.07	-3.18	0.98	-2.45	-1.17	-0.64	-1.01	2.01	0.89	-0.46	-20.48	-2.83
Dividend Payout %	-13%	-10%	-16%	51%	-20%	-43%	-78%	-0%	-0%	-0%	-0%	-0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	-40.00%	-7.14%	126.67%	-425.00%	46.15%	42.86%	-50.00%	266.67%	-60.00%	-150.00%	-4750.00%
Change in YoY Net Profit Growth (%)	0.00%	32.86%	133.81%	-551.67%	471.15%	-3.30%	-92.86%	316.67%	-326.67%	-90.00%	-4600.00%

Energy Development Company 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:	-1%
5 Years:	2%
3 Years:	-9%
TTM:	17%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-1764%

Stock Price CAGR
10 Years:	1%
5 Years:	25%
3 Years:	4%
1 Year:	-24%

Return on Equity
10 Years:	-10%
5 Years:	-7%
3 Years:	-15%
Last Year:	-76%

Last Updated: September 5, 2025, 3:35 am

Balance Sheet

Last Updated: June 26, 2026, 2:30 am

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	27.50	47.50	47.50	47.50	47.50	47.50	47.50	47.50	47.50	47.50	47.50	47.50
Reserves	77.18	101.89	75.38	60.96	52.55	46.59	41.92	51.62	55.90	53.70	-43.53	-43.59
Borrowings	140.39	130.82	166.03	165.38	165.40	159.90	162.89	160.16	158.49	153.84	146.58	137.49
Other Liabilities	246.27	231.71	111.07	86.05	79.62	91.87	93.21	93.23	94.29	95.32	40.99	39.05
Total Liabilities	491.34	511.92	399.98	359.89	345.07	345.86	345.52	352.51	356.18	350.36	191.54	180.45
Fixed Assets	217.01	206.61	196.88	203.29	192.13	181.85	171.77	161.54	151.24	140.97	130.89	126.28
CWIP	239.19	244.18	46.94	29.71	29.71	29.71	29.71	29.71	29.71	29.71	4.39	0.00
Investments	0.19	0.02	25.97	12.31	12.31	12.31	12.31	12.29	12.29	12.29	0.00	0.00
Other Assets	34.95	61.11	130.19	114.58	110.92	121.99	131.73	148.97	162.94	167.39	56.26	54.17
Total Assets	491.34	511.92	399.98	359.89	345.07	345.86	345.52	352.51	356.18	350.36	191.54	180.45

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	23.27	10.46	5.66	16.69	15.30	18.14	15.31	28.10	18.99	10.30	21.97	26.21
Cash from Investing Activity +	-13.55	-26.03	-5.29	8.91	-1.93	-1.50	-4.21	-10.65	-5.22	-1.13	-3.37	0.73
Cash from Financing Activity +	-7.75	16.45	-3.88	-21.68	-18.51	-14.91	-11.18	-14.80	-12.63	-12.69	-20.52	-20.99
Net Cash Flow	1.97	0.89	-3.51	3.92	-5.13	1.73	-0.07	2.66	1.14	-3.52	-1.92	5.95
Free Cash Flow	2.15	-1.11	1.83	16.20	14.95	18.17	15.18	28.00	18.98	10.28	17.39	26.13
CFO/OP	87%	106%	65%	88%	104%	149%	92%	92%	77%	64%	137%	96%

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	34.00	-113.39	-119.82	-157.03	-145.38	-150.40	-147.90	-145.89	-129.16	-133.49	-137.84	-130.58

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

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	139	98	83	144	236	381	441	439	338	402	486	88
Inventory Days
Days Payable
Cash Conversion Cycle	139	98	83	144	236	381	441	439	338	402	486	88
Working Capital Days	-176	-143	-104	-56	23	138	15	39	-445	-528	-688	-1,003
ROCE %	6%	6%	2%	-0%	4%	3%	2%	3%	9%	8%	3%	4%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Promoters	58.14%	58.14%	58.14%	58.14%	58.14%	58.14%	58.14%	58.14%	58.14%	58.14%	58.14%	58.14%
FIIs	0.00%	0.11%	0.04%	0.19%	0.00%	0.08%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Public	41.84%	41.74%	41.82%	41.66%	41.85%	41.78%	41.85%	41.85%	41.87%	41.86%	41.85%	41.85%
No. of Shareholders	24,935	28,053	29,639	32,546	36,271	37,487	37,405	37,807	37,052	37,576	36,791	36,707

Shareholding Pattern Chart

No. of Shareholders

Energy Development Company 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

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	-20.48	-0.46	0.89	1.52	-1.33
Diluted EPS (Rs.)	-20.48	-0.46	0.89	1.52	-1.33
Cash EPS (Rs.)	-18.32	1.71	3.06	3.69	0.85
Book Value[Excl.RevalReserv]/Share (Rs.)	0.83	19.91	20.38	18.99	17.43
Book Value[Incl.RevalReserv]/Share (Rs.)	0.83	19.91	20.38	18.99	17.43
Revenue From Operations / Share (Rs.)	6.90	6.32	7.88	9.05	6.59
PBDIT / Share (Rs.)	3.77	3.78	6.19	6.98	3.98
PBIT / Share (Rs.)	1.61	1.62	4.02	4.81	1.80
PBT / Share (Rs.)	-16.45	-0.46	1.11	1.18	-2.15
Net Profit / Share (Rs.)	-20.48	-0.45	0.88	1.52	-1.33
NP After MI And SOA / Share (Rs.)	-20.48	-0.45	0.88	1.83	-1.00
PBDIT Margin (%)	54.62	59.82	78.49	77.15	60.40
PBIT Margin (%)	23.30	25.57	50.96	53.14	27.29
PBT Margin (%)	-238.55	-7.41	14.12	13.04	-32.70
Net Profit Margin (%)	-296.87	-7.22	11.25	16.83	-20.19
NP After MI And SOA Margin (%)	-296.87	-7.22	11.25	20.27	-15.26
Return on Networth / Equity (%)	-2451.07	-2.14	4.07	8.86	-5.34
Return on Capital Employeed (%)	9.30	4.16	9.97	12.08	3.52
Return On Assets (%)	-50.77	-0.61	1.18	2.47	-1.38
Long Term Debt / Equity (X)	21.18	0.88	0.90	1.00	1.76
Total Debt / Equity (X)	36.91	1.52	1.53	1.63	1.77
Asset Turnover Ratio (%)	0.12	0.08	0.10	0.04	0.03
Current Ratio (X)	0.32	0.76	0.78	0.76	1.07
Quick Ratio (X)	0.31	0.76	0.78	0.76	1.06
Inventory Turnover Ratio (X)	44.09	0.00	0.02	0.33	0.67
Interest Coverage Ratio (X)	1.86	1.81	2.13	1.92	1.01
Interest Coverage Ratio (Post Tax) (X)	-1.19	0.78	1.31	1.42	0.66
Enterprise Value (Cr.)	203.06	234.10	207.04	234.64	190.48
EV / Net Operating Revenue (X)	6.20	7.80	5.53	5.46	6.09
EV / EBITDA (X)	11.35	13.04	7.04	7.08	10.08
MarketCap / Net Operating Revenue (X)	2.42	3.50	1.99	2.32	1.35
Price / BV (X)	19.96	1.04	0.72	1.01	0.47
Price / Net Operating Revenue (X)	2.42	3.50	1.99	2.32	1.35
EarningsYield	-1.23	-0.02	0.05	0.08	-0.11

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

[display_about_company_data title=”About the Company – Qualitative Analysis”]

FAQ

What is the intrinsic value of Energy Development Company Ltd and is it undervalued?

As of 14 September 2026, Energy Development Company Ltd's intrinsic value is ₹24.23, which is 62.62% higher than the current market price of ₹14.90, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (33.2 %), book value (₹0.82), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Energy Development Company Ltd?

Energy Development Company Ltd is trading at ₹14.90 as of 14 September 2026, with a FY2026-2027 high of ₹29.7 and low of ₹13.2. The stock is currently near its 52-week low. Market cap stands at ₹70.9 Cr..

How does Energy Development Company Ltd's P/E ratio compare to its industry?

Energy Development Company Ltd has a P/E ratio of 295, which is above the industry average of 174.87. The premium over industry average may reflect growth expectations or speculative interest.

Is Energy Development Company Ltd financially healthy?

Key indicators for Energy Development Company Ltd: ROCE of 14.3 % is moderate; ROE of 33.2 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Energy Development Company Ltd profitable and how is the profit trend?

Energy Development Company Ltd reported a net profit of ₹-97 Cr in Mar 2025 on revenue of ₹33 Cr. Compared to ₹10 Cr in Mar 2022, the net profit shows a declining trend.

Does Energy Development Company Ltd pay dividends?

Energy Development Company Ltd has a dividend yield of 0.00 % at the current price of ₹14.90. The company is currently not paying meaningful dividends.