Dashboard/ELLEN

ELLEN

OVERVALUED

Ellenbarrie Industrial Gases Limited

Oil & Gas · NSE

471.6% vs fair value

52W Low

175

+63.5% from low

52W High

638

-55.1% from high

News sentiment
4 bull5 neu6 bear

Valuation Gauge

OVERVALUED-471.6% Margin of Safety
OVERVALUEDFAIRLY VALUEDUNDERVALUED

Current Price

₹286

Fair Value

₹50

Fair Value Analysis

₹50

Based on balance sheet strength analysis and earnings multiple (EV/EBITDA) for Oil & Gas sector companies | ROCE improving (latest 14.9%) — capital allocation becoming more efficient.

Medium confidence

Balance Sheet Value

33% weight

₹103

EV/EBITDA Multiple

67% weight

₹24

Price vs Market

ELLEN
Nifty 50

Shareholding Pattern

Stock Health Score

C

Mixed Signals

5.1 / 10

Profitability

10/10

ROE of 10.8% is above the Oil & Gas sector benchmark of 10% — strong returns

Debt & Leverage

10/10

D/E ratio of 0.1x is well within the Oil & Gas sector norm of 1.5x — strong balance sheet

Valuation vs Peers

1/10

P/E of 38.4x is 4.7x the Oil & Gas sector median of 8x — expensive

Cash Flow

1/10

Negative FCF of ₹-53 Cr — company is consuming more cash than it generates

Earnings Growth

4/10

5yr EPS CAGR of 1.9% is well below Oil & Gas sector average of 14.6%

Dividend

4/10

No dividend — typical for growth-stage companies

Company Health Timeline

10-year financial health at a glance

FY16
FY17
FY18
FY19
FY20
FY21
FY22
FY23
FY24
FY25
Revenue Growth
OPM %
Net Profit
Free Cash Flow
ROE %
ROCE %
Debt / Equity
Interest Cov.
Health Score
13
38
38
63
75
86
100
50
88
88
Strong
Moderate
Weak
Poor
No data

Sentiment Trend — Last 30 Days

Historical Returns

Key Ratios & Growth

FCF Yield

-1.4%

Free cash flow / market cap

Revenue Growth (YoY)

+19.1%

Year-on-year revenue change

Profit Growth (YoY)

+36.8%

Year-on-year PAT change

Operating Cash Flow

₹4 Cr

TTM cash from operations

Key Financials

EPS (TTM)

₹7.2

P/E Ratio

38.4x

P/B Ratio

4.2x

ROE

10.9%

ROCE

Debt / Equity

0.13x

Beta

Div Yield

FCF (Cr)

₹-53 Cr

Revenue (Cr)

EPS Growth 5Y

Mkt Cap (Cr)

₹3,881 Cr

52W High

₹637.7

52W Low

₹175

Book Value/Share

₹65.6

Financial History

PeriodRevenueOp ProfitOPM%PATEPS
TTM₹337 Cr₹114 Cr34.0%₹100 Cr₹7.18
2025-03-31₹312 Cr₹110 Cr35.0%₹83 Cr₹6.36
2024-03-31₹269 Cr₹62 Cr23.0%₹45 Cr₹69.18
2023-03-31₹205 Cr₹34 Cr16.0%₹28 Cr₹42.98
2022-03-31₹247 Cr₹63 Cr25.0%₹44 Cr₹67.51
2021-03-31₹175 Cr₹46 Cr26.0%₹24 Cr₹36.74
2020-03-31₹174 Cr₹25 Cr14.0%₹89 Cr₹136.59
2019-03-31₹154 Cr₹30 Cr19.0%₹7 Cr₹11.29
2018-03-31₹123 Cr₹20 Cr16.0%₹2 Cr₹3.80
2017-03-31₹116 Cr₹17 Cr15.0%₹0 Cr₹0.60
2016-03-31₹96 Cr₹8 Cr8.0%₹-13 Cr₹-20.35
2015-03-31₹87 Cr₹8 Cr9.0%₹-9 Cr₹-13.26
2014-03-31₹68 Cr₹6 Cr9.0%₹-27 Cr₹-41.50

Compounded Growth Rates

Sales Growth

3Y+18.0%
5Y+14.0%
10Y+13.4%

Profit Growth

3Y+52.9%
5Y+33.0%
10Y

EPS Growth

3Y-44.9%
5Y-27.9%
10Y

Peer Comparison

Oil & Gas
StockPriceFair ValueMoS%P/EROESignal

Gulf Oil Lubricants India Limited

₹899₹1,591.1+43.5%13.421.1%UNDERVALUED

Magadh Sugar & Energy Limited

₹473₹640.5+26.1%7.713.9%UNDERVALUED

GP Petroleums Limited

₹32.8₹44.1+25.7%6.67.4%UNDERVALUED

Avadh Sugar & Energy Limited

₹465₹534.5+13.0%138.0%FAIRLY_VALUED

Oil and Natural Gas Corporation

₹290₹330.7+12.3%9.912.2%FAIRLY_VALUED

GAIL India

₹162.2₹146.8-10.5%12.49.8%FAIRLY_VALUED

Hindustan Petroleum Corporation Limited

₹389.8₹333.1-17.0%4.330.9%FAIRLY_VALUED

Bharat Petroleum

₹295.9₹231.3-27.9%4.915.6%OVERVALUED

Institutional Activity

Bulk deals, block deals, short selling & delivery volume — NSE data

Insider Trading

Community Pulse

Exchange Filings

BSE announcements · last 90 days

Loading filings…

Share this Stock

Download card · Share on WhatsApp

ELLEN share card

Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant