Endurance Technologies Limited
ENDURANCE · Auto Components · NSE
₹2,503
Current Market Price
Fair Value (DCF)
₹815
Discount to FV
-67.4%
Updated just now
YieldIQ Score
33/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
46%
ROE
13.9%
Debt/Equity
0.19
WACC
10.8%
Market Cap
₹35,202 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
25.3%
Return on capital employed
EV / EBITDA
15.3×
Enterprise multiple
Debt / EBITDA
0.6×
Leverage vs earnings
Interest Coverage
24.8×
EBIT covers interest
Current Ratio
1.71×
Short-term liquidity
Asset Turnover
1.60×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.6%
3-year revenue growth
Revenue CAGR (5Y)
12.3%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,502.6
Bear case
Margin of Safety —
Implied upside -402.9%
Base case
Margin of Safety —
Implied upside -207.0%
Bull case
Margin of Safety —
Implied upside -136.6%
Ratio Trends
ENDURANCE · last 9 annual periods
ROE
13.9%
ROCE
25.3%
Operating Margin
—
Debt / Equity
0.19×
PE
32.7×
EV / EBITDA
15.3×
Historical Financials
ENDURANCE · 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 | ₹7424 Cr | ₹8676 Cr | ₹10.1K Cr | ₹11.6K Cr | ₹14.6K Cr | +18.4% |
| EBITDA | ₹974 Cr | ₹1070 Cr | ₹1413 Cr | ₹1680 Cr | ₹2069 Cr | +20.7% |
| EBIT | ₹593 Cr | ₹650 Cr | ₹940 Cr | — | — | +12.2% |
| PAT | ₹461 Cr | ₹480 Cr | ₹680 Cr | ₹836 Cr | ₹952 Cr | +19.9% |
| EPS (diluted) | ₹32.75 | ₹34.09 | ₹48.38 | — | — | +10.2% |
| CFO | ₹742 Cr | ₹862 Cr | ₹1057 Cr | ₹1532 Cr | ₹1851 Cr | +25.7% |
| CapEx | ₹-529 Cr | ₹-636 Cr | ₹-835 Cr | ₹-1053 Cr | ₹-1296 Cr | — |
| FCF | ₹213 Cr | ₹226 Cr | ₹222 Cr | ₹478 Cr | ₹555 Cr | +27.1% |
| Total Assets | ₹5858 Cr | ₹6802 Cr | ₹7886 Cr | ₹9139 Cr | ₹11.6K Cr | +18.7% |
| Total Debt | ₹430 Cr | ₹515 Cr | ₹765 Cr | ₹944 Cr | ₹1327 Cr | +32.6% |
| Shareholders' Equity | ₹3920 Cr | ₹4412 Cr | ₹4977 Cr | ₹5717 Cr | ₹6841 Cr | +14.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ENDURANCE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 SONACOMS Sona BLW Precision Forgings Limited | -258.4%-72.1% upside | 35 | Data Limited | 10.7% | — |
 TVSHLTD TVS Holdings Limited | +38.7%+63.1% upside | 40 | Data Limited | 26.2% | — |
 ZFCVINDIA ZFCVINDIA | — | — | Pending | 14.3% | — |
 APOLLOTYRE Apollo Tyres Limited | +34.6%+53.0% upside | 40 | Below Fair Value | 8.2% | 19.0× |
 EXIDEIND Exide Industries Limited | -60.5%-37.7% upside | 33 | Above Fair Value | 6.1% | 28.6× |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹37.75/sh
Last payout
2025-08-01
₹10.00
Peak payout
₹10.00
Trailing yield
0.40%
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. Endurance Technologies Limited (ENDURANCE.NS) trades at 2502.60 vs a model fair value of 815.19, a gap of -67.4%. Piotroski F-score: 4/9....
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ENDURANCE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ENDURANCE →
Compare
Head-to-head with peers
Compare ENDURANCE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ENDURANCENow →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.