ELIN
Elin Electronics Limited
If management delivers what it guided
arithmetic on filed guidance and past valuations · not a price target
ELIN
FY26 → FY27 · 1 year of guidance · ~0.7 years from today₹101 today
BEAR
₹108
+7%
8.7% a year · 21.9x exit
BASE
₹119
+18%
15% a year · 22.8x exit
BULL
₹231
+129%
20.4% a year · 42.2x exit
Where the market has priced it
22x22x today51x
- multiple band rests on only 4 filed years
- this company's own median multiple sits 66% below its filed-industry peers; the scenario uses its own
How these numbers are produced
| Earnings base | FY26 fiscal year EPS ₹4.54 (screener) |
|---|---|
| Guided growth | 15% a year, said on the call of 26-May-2026 · transcript |
| Read across as | operating: revenue growth, margin held flat — medium confidence |
| Delivery calibration | 0.58x / 1x / 1.36x of what was guided — measured: 76 annual guided-vs-filed pairs + 77 near-complete quarterly years — NSE transcripts against the companies' own filings |
| Exit multiple | 21.86x / 22.79x / 42.19x, this company’s own p20 / median / p80 across 4 filed years |
| Filed-industry peers | median 66.27x across 5 peers — the cross-check, not the input |
| Arithmetic | base EPS × (1 + guided growth × delivery)1 × exit multiple |
Arithmetic on management’s own guidance and this company’s own past valuations. Not a price target, not a recommendation, and not a forecast of what the stock will do.
What management said
from NSE earnings-call filings · extracted, not interpreted
revenue growth 15%generic growth 15%
We expect a revenue growth of 15% on a year-on-year basis.
Call 26-May-2026 · bridge confidence medium · transcript PDF