Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:34 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 537707 | NSE: ETT

ETT Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹2.58Undervalued by 214.63%vs CMP ₹0.82

P/E (27.6) × ROE (2.4%) × BV (₹4.69) × DY (2.00%)

₹2.19Undervalued by 167.07%vs CMP ₹0.82
MoS: +62.6% (Strong)Confidence: 50/100 (Moderate)Models: 5 Under, 2 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹2.6027%Under (+217.1%)
Graham NumberEarnings₹1.7816%Under (+117.1%)
Earnings PowerEarnings₹1.5813%Under (+92.7%)
DCFCash Flow₹0.2016%Over (-75.6%)
Net Asset ValueAssets₹4.719%Under (+474.4%)
Earnings YieldEarnings₹0.309%Over (-63.4%)
ROCE CapitalReturns₹5.729%Under (+597.6%)
Consensus (7 models)₹2.19100%Undervalued
Key Drivers: ROE 2.4% is below cost of equity. | Wide model spread (₹0–₹6) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 0.8%

*Investments are subject to market risks

Investment Snapshot

40
ETT Ltd scores 40/100 (Weak)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health46/100 · Moderate
ROCE 3.3% WeakROE 2.4% WeakD/E 5.03 High debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 0.0% Stable
Earnings Quality40/100 · Moderate
OPM contracting (10% → 0%) Declining
Quarterly Momentum40/100 · Moderate
Profit (4Q): -81% YoY Declining
Industry Rank20/100 · Weak
P/E 27.6 vs industry 36.6 In-lineROCE 3.3% vs industry 16.4% Below peersROE 2.4% vs industry 21.4% Below peers3Y sales CAGR: -100% Shrinking

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.

ETT Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
70/100
High
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 27.6 vs Ind 36.6 | ROCE 3.3% | ROE 2.4% | CFO/NP N/A
Balance Sheet Stress
30/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 5.03x | IntCov 0.0x | Current 1.86x | Borrow/Reserve 0.05x
Cash Flow Reliability
43/100
Mixed
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹1 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII N/A | Prom 0.00 pp
Business Momentum
-1
Early weakness
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales N/A | Q NP -101.7% | Q OPM -0.2 pp
Derived FieldValueHow it is derived
Valuation Gap %+167.1%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.05xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII ChangeN/ALatest FII% minus previous FII%
DII ChangeN/ALatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change+576Latest shareholder count minus previous count
Quarterly Sales ChangeN/ALatest quarter sales vs previous quarter sales
Quarterly Profit Change-101.7%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change-0.2 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:34 am

Market Cap 11.0 Cr.
Current Price 0.82
Intrinsic Value₹2.19
High / Low 5.20/0.76
Stock P/E27.6
Book Value 4.69
Dividend Yield0.00 %
ROCE3.31 %
ROE2.44 %
Face Value 2.00
PEG Ratio35.05

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

View Share Price Target for ETT Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
ETT Ltd 11.0 Cr. 0.82 5.20/0.7627.6 4.690.00 %3.31 %2.44 % 2.00
Alpine Housing Development Corporation Ltd 148 Cr. 85.2 181/74.125.4 49.00.00 %8.57 %6.30 % 10.0
Hazoor Multi Projects Ltd 676 Cr. 25.0 51.0/22.425.0 17.81.60 %14.1 %11.4 % 1.00
BSEL ALGO Ltd 30.9 Cr. 3.57 8.88/3.1731.2 56.70.00 %2.88 %2.15 % 10.0
Citadel Realty & Developers Ltd 33.7 Cr. 37.4 94.5/31.023.9 20.01.34 %10.6 %8.22 % 10.0
Industry Average3,374.20 Cr159.1236.56125.440.20%16.37%21.40%21.58

All Competitor Stocks of ETT Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales -0.000.06-0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.0013.21
Expenses 0.110.100.050.070.110.160.030.070.251.220.190.0713.23
Operating Profit -0.11-0.04-0.05-0.07-0.11-0.16-0.03-0.07-0.25-1.22-0.19-0.07-0.02
OPM % -66.67%-0.15%
Other Income 0.910.710.630.690.710.720.780.810.840.800.830.85-0.00
Interest -0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.000.04-0.00-0.00-0.00
Depreciation -0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.00
Profit before tax 0.800.670.580.620.600.560.750.740.59-0.460.640.78-0.02
Tax % 23.75%17.91%25.86%22.58%28.33%30.36%25.33%12.16%10.17%28.26%34.38%25.64%-0.00%
Net Profit 0.610.550.430.480.430.400.560.650.53-0.590.420.58-0.01
EPS in Rs 0.050.040.030.040.030.030.040.050.04-0.040.030.04-0.00

Last Updated: March 3, 2026, 10:00 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 5:00 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 3.313.614.033.112.812.923.032.893.000.800.000.0013.21
Expenses 2.572.322.521.943.841.892.601.501.750.970.381.5614.71
Operating Profit 0.741.291.511.17-1.031.030.431.391.25-0.17-0.38-1.56-1.50
OPM % 22.36%35.73%37.47%37.62%-36.65%35.27%14.19%48.10%41.67%-21.25%-11.36%
Other Income 0.240.12-0.701.230.170.040.580.630.0310.372.743.222.48
Interest 0.490.530.090.080.820.810.710.480.100.010.000.050.04
Depreciation 2.522.742.402.161.961.781.631.511.400.230.000.000.00
Profit before tax -2.03-1.86-1.680.16-3.64-1.52-1.330.03-0.229.962.361.610.94
Tax % -30.54%-24.73%-22.62%125.00%-14.56%113.16%-18.80%-33.33%-22.73%14.56%26.27%24.84%
Net Profit -1.41-1.41-1.30-0.04-3.12-3.24-1.080.04-0.178.501.731.200.40
EPS in Rs -0.10-0.10-0.10-0.00-0.23-0.24-0.080.00-0.010.630.130.090.03
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)0.00%7.80%96.92%-7700.00%-3.85%66.67%103.70%-525.00%5100.00%-79.65%-30.64%
Change in YoY Net Profit Growth (%)0.00%7.80%89.12%-7796.92%7696.15%70.51%37.04%-628.70%5625.00%-5179.65%49.01%

ETT 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:%
5 Years:%
3 Years:%
TTM:%
Compounded Profit Growth
10 Years:11%
5 Years:25%
3 Years:105%
TTM:-46%
Stock Price CAGR
10 Years:-10%
5 Years:-22%
3 Years:-31%
1 Year:-35%
Return on Equity
10 Years:-1%
5 Years:2%
3 Years:4%
Last Year:2%

Last Updated: September 5, 2025, 3:26 pm

Balance Sheet

Last Updated: March 3, 2026, 2:56 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 10.3710.3710.3710.3710.3710.3710.3710.3710.3710.3710.3726.9626.96
Reserves 25.7524.3423.0423.0719.9516.7115.6215.6715.5124.0025.7335.2336.24
Borrowings 32.1215.1015.038.388.267.847.374.38-0.00-0.00-0.001.881.88
Other Liabilities 2.081.931.821.331.221.202.231.246.460.050.040.380.62
Total Liabilities 70.3251.7450.2643.1539.8036.1235.5931.6632.3434.4236.1464.4565.70
Fixed Assets 42.6239.8737.4735.3733.4231.6430.0128.5027.14-0.00-0.00-0.00-0.00
CWIP -0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.00
Investments 0.740.261.530.340.12-0.001.40-0.001.861.05-0.00-0.00-0.00
Other Assets 26.9611.6111.267.446.264.484.183.163.3433.3736.1464.4565.70
Total Assets 70.3251.7450.2643.1539.8036.1235.5931.6632.3434.4236.1464.4565.70

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 1.180.931.742.690.701.112.162.365.72-7.251.63-16.21
Cash from Investing Activity + -18.9916.65-1.704.080.090.11-1.571.76-1.957.83-1.72-0.67
Cash from Financing Activity + 16.57-17.54-0.10-6.68-0.88-1.21-0.12-4.40-4.00-0.480.0026.72
Net Cash Flow -1.240.05-0.050.09-0.090.010.47-0.28-0.230.09-0.099.85
Free Cash Flow -1.230.931.742.630.691.112.162.365.68-6.991.63-16.21
CFO/OP 78%74%75%203%-85%105%270%115%477%4,271%-337%1,042%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-31.38-13.81-13.52-7.21-9.29-6.81-6.94-2.991.25-0.17-0.38-3.44

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 11.0314.1613.591.171.308.758.438.8418.250.00
Inventory Days
Days Payable
Cash Conversion Cycle 11.0314.1613.591.171.308.758.438.8418.250.00
Working Capital Days 206.21324.56253.60180.74253.29238.75-22.89-548.1315.827,026.25
ROCE %-2.71%-2.20%-1.63%0.53%-7.01%-1.93%-1.82%0.44%-0.46%5.08%6.64%3.29%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 26.04%26.04%26.04%27.39%27.39%1.35%1.35%0.10%0.00%0.00%0.00%0.00%
Public 73.97%73.96%73.97%72.62%72.60%98.66%98.65%99.90%99.99%100.00%100.01%100.01%
No. of Shareholders 4,2785,3987,3739,7218,72921,18718,50217,57117,42118,69220,72921,305

Shareholding Pattern Chart

No. of Shareholders

ETT 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 16Mar 15Mar 14Mar 13Mar 12
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -13.380.50-0.20125.204.60
Diluted EPS (Rs.) -13.380.50-0.20125.204.60
Cash EPS (Rs.) 4.093.792.76126.077.14
Book Value[Excl.RevalReserv]/Share (Rs.) 279.84152.60152.10152.3027.10
Book Value[Incl.RevalReserv]/Share (Rs.) 279.84152.60152.10152.3027.10
Revenue From Operations / Share (Rs.) 43.1433.8039.1243.1254.17
PBDIT / Share (Rs.) 3.794.923.16-20.8826.56
PBIT / Share (Rs.) -13.681.630.19-21.7524.02
PBT / Share (Rs.) -13.801.12-0.27123.754.50
Net Profit / Share (Rs.) -13.380.50-0.19125.204.60
NP After MI And SOA / Share (Rs.) -13.380.50-0.19125.204.60
PBDIT Margin (%) 8.7714.558.07-48.4149.02
PBIT Margin (%) -31.704.820.50-50.4444.34
PBT Margin (%) -31.973.30-0.71287.008.30
Net Profit Margin (%) -31.001.48-0.50290.368.49
NP After MI And SOA Margin (%) -31.001.48-0.50290.368.49
Return on Networth / Equity (%) -4.780.32-0.1382.2016.98
Return on Capital Employeed (%) -4.480.940.10-13.1914.15
Return On Assets (%) -4.350.27-0.1069.581.87
Long Term Debt / Equity (X) 0.020.030.130.004.30
Total Debt / Equity (X) 0.020.030.130.035.03
Asset Turnover Ratio (%) 0.030.020.020.020.11
Current Ratio (X) 115.589.6610.458.231.86
Quick Ratio (X) 7.190.791.130.720.06
Interest Coverage Ratio (X) 32.479.566.65-7.061.36
Interest Coverage Ratio (Post Tax) (X) -113.691.980.58-6.861.24
Enterprise Value (Cr.) 36.5730.240.000.000.00
EV / Net Operating Revenue (X) 0.810.860.000.000.00
EV / EBITDA (X) 9.315.930.000.000.00
MarketCap / Net Operating Revenue (X) 0.430.440.000.000.00
Price / BV (X) 0.060.090.000.000.00
Price / Net Operating Revenue (X) 0.430.440.000.000.00
EarningsYield -0.710.030.000.000.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Laddu Gopal Online Services Ltd. is a Public Limited Listed company incorporated on 11/11/1993 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L22122DL1993PLC123728 and registration number is 123728. Currently Company is involved in the business activities of Real estate activities with own or leased property. Company's Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 26.96 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Construction, Contracting & EngineeringHouse No 503/12 Main Bazar, Sabzi Mandi, Delhi Delhi 110007Contact not found
Management
NamePosition Held
Ms. Afsana Mirose KheraniManaging Director
Mr. Nitin Ashok kumar KhannaNon Exe.Non Ind.Director
Mr. Lovish KatariaNon Exe. & Ind. Director
Ms. Namrata SharmaNon Exe. & Ind. Director

FAQ

What is the intrinsic value of ETT Ltd and is it undervalued?

As of 05 April 2026, ETT Ltd's intrinsic value is ₹2.19, which is 167.07% higher than the current market price of ₹0.82, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (2.44 %), book value (₹4.69), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of ETT Ltd?

ETT Ltd is trading at ₹0.82 as of 05 April 2026, with a FY2026-2027 high of ₹5.20 and low of ₹0.76. The stock is currently near its 52-week low. Market cap stands at ₹11.0 Cr..

How does ETT Ltd's P/E ratio compare to its industry?

ETT Ltd has a P/E ratio of 27.6, which is below the industry average of 36.56. This is broadly in line with or below the industry average.

Is ETT Ltd financially healthy?

Key indicators for ETT Ltd: ROCE of 3.31 % is on the lower side compared to the industry average of 16.37%; ROE of 2.44 % is below ideal levels (industry average: 21.40%). Dividend yield is 0.00 %.

Is ETT Ltd profitable and how is the profit trend?

ETT Ltd reported a net profit of ₹1 Cr in Mar 2025. Compared to ₹0 Cr in Mar 2022, the net profit shows an improving trend.

Does ETT Ltd pay dividends?

ETT Ltd has a dividend yield of 0.00 % at the current price of ₹0.82. The company is currently not paying meaningful dividends.

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 ETT 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