Beacon Capital Advisors Private Limited | SEBI Registered Research Analyst | Reg. No. INH000021377 | BSE Enlistment No. 6605 | CIN U74999MH2021PTC359682 | Registered Office: 5W, 5th Floor, The Metropolitan, Block E, Bandra Kurla Complex, Bandra East, Mumbai, Maharashtra, 400051. | Tel: +91 88283 05996 | https://beaconcaps.com/
Investment in securities market is subject to market risks. Read all the related documents carefully before investing. Registration granted by SEBI, enlistment with RAASB and certification from NISM in no way guarantee performance of the intermediary or provide any assurance of returns to investors.
Eternal Ltd
- Price
- ₹328
- -0.30% · as of 07 Oct, 3:30 pm
- Market cap
- ₹3,16,339 Cr
- latest
- P / E
- 731.0
- trailing
- 52-week
- 213 – 368
- low – high
Every signal, with the figure it came from.
- Revenue CAGR, 3y₹7,079 Cr (Mar 2023) → ₹54,364 Cr (Mar 2026).97.3%100Good
- Profit CAGR, 3yTurned from ₹-971 Cr (Mar 2023) to ₹366 Cr (Mar 2026); CAGR undefined, fixed at 75.Loss → profit75Good
- Latest quarter revenue YoYJun 2026: ₹20,211 Cr vs Jun 2025: ₹7,167 Cr.182.0%100Good
- Return on equityTop-ratio ROE.0.4%2Flag
- Return on capital employedTop-ratio ROCE.2.5%10Flag
- Operating marginOPM for Mar 2026.2%7Flag
- Margin trendOPM -17% (Mar 2023) → 2% (Mar 2026).+19.2 pp100Good
- Debt to equityBorrowings ₹4,592 Cr ÷ net worth ₹30,980 Cr (Mar 2026).0.1×93Good
- Interest cover(PBT ₹615 Cr + interest ₹392 Cr) ÷ interest, Mar 2026.2.6×22Watch
- Debt growth vs revenue growth, 3yRevenue CAGR 97.3% minus borrowings CAGR 108.4%.-11.2 pp22Watch
- Cash from operations ÷ profit, 3 FYCFO ₹1,586 Cr ÷ net profit ₹1,244 Cr, cumulative.1.3×100Good
- Free-cash-flow-positive years of 3Mar 2026: ₹-1,114 Cr · Mar 2025: ₹-623 Cr · Mar 2024: ₹444 Cr1 of 333Watch
- Debtor daysAs of Mar 2026.12 days100Good
- Accounting flagsearnings lean on other income.1 flag50Watch
- Promoter holdingNo promoter row in the shareholding pattern (no identified promoter). Not scored.——Not scored
- Promoter holding changeNo promoter holding to track.——Not scored
- Promoter pledgeA pledge is only reported when one exists; none listed here, but this is not confirmation of zero.——Not scored
- Institutional holdingFII 29.09% + DII 39.21%, Jun 2026.68.30%100Good
- Auditor & related-party flagsNot in the source data. Not scored; read the annual report.——Not scored
The same card, read for each segment.
Benchmarking a listing against Eternal: the market pays 731.0× earnings for 97.3% revenue CAGR over 3 years at a 2% operating margin. Debt to equity of 0.1× is the leverage bar peers will compare a new issue against.
Grade B (65/100). ROE 0.4% and debt to equity 0.1× are the two numbers to remember. Watch: Return on equity 0.4%; Return on capital employed 2.5%; Operating margin 2%. Price sits 74% of the way up its 52-week range.
Float check: institutions 68.30%, public 26.99% across 22,95,671 shareholders on a ₹3,16,339 Cr market cap. Leverage and cash items to size for: Interest cover 2.6×; Debt growth vs revenue growth -11.2 pp; Free-cash-flow-positive years 1 of 3.
Diligence priorities: Free-cash-flow-positive years 1 of 3; Accounting flags 1 flag. Auditor changes, related-party dealings and contingent liabilities are not scored here and need the filings.
Arithmetic, not opinion.
Five pillars, weighted Growth 25, Profitability 25, Balance sheet 20, Cash conversion 15, Governance 15. Each pillar is the plain average of its scored signals; the overall is the weighted average of scored pillars, renormalised when a pillar has nothing to score. Grades: A at 75 or above, B at 60, C at 45, D below.
Each signal maps a reported figure to 0–100 on a straight ramp between two anchors (for example ROE 0% → 0, 25% → 100) or, for trends, 50 ± a fixed amount per percentage point. There is no model, no weighting by sector, and no judgement call in the arithmetic.
Inputs are the reported tables: annual profit and loss, balance sheet, cash flow, ratios and the quarterly shareholding pattern. A promoter pledge is scored only when one is reported, so “not scored” there is not a clean bill. Auditor changes, related-party dealings and contingent liabilities are never in the input and are listed as not scored so the gap is visible. Banks and NBFCs use a different P&L layout, so several signals will show as not scored. Informational only — not investment advice.
This report has been prepared by Beacon Capital Advisors Private Limited ("BCAPL") for the exclusive use of its clients who have accepted BCAPL's terms and conditions. It is not an offer or solicitation to buy or sell any security and may not be reproduced, redistributed or published, in whole or in part, without BCAPL's written consent. It does not take into account the investment objectives, financial situation or particular needs of any recipient, who should exercise independent judgement and seek professional advice before investing.
The report is based on information obtained from public and other sources believed reliable, but BCAPL makes no representation as to its accuracy or completeness. Opinions, estimates, target prices and projections are as of the report date, rest on stated assumptions, and are subject to change without notice. They are not assurances of returns. Any investment made on the basis of this report is subject to market risk, and there is no recourse to claim losses incurred on such investments. Past performance is not indicative of future results.
This report is not directed to, or intended for distribution to, any person in any jurisdiction where such distribution would be contrary to law or would subject BCAPL to any registration requirement.
BCAPL's affiliates may have business relationships with the subject company in capacities unrelated to research. BCAPL maintains information barriers and a conflict-of-interest policy under Regulation 26 and the SEBI general guidelines on conflicts of interest; research is not influenced by such relationships.
Grievances: [email protected]; SEBI SCORES at https://scores.sebi.gov.in; Smart ODR at https://smartodr.in.