AKI
FAIRLY_VALUEDAKI India Limited
Others · NSE
↓ 8.9% vs fair value
52W Low
₹4
+28.9% from low
52W High
₹16
-69.5% from high
Valuation Gauge
Current Price
₹5
Fair Value
₹5
Fair Value Analysis
₹5
Based on balance sheet strength analysis and earnings growth potential for Others sector companies | Sector-cheap: P/E at 61th percentile vs sector peers. | CAUTION: ROCE declining (latest 3.0%) — returns on capital are falling; verify this isn't a value trap. | Growth capped at 2.4% (ROE 2.1%×1.15) — historical CAGR exceeds sustainable rate or COVID period unverifiable.
Balance Sheet Value
50% weight
Growth Valuation
50% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Solid Fundamentals
Profitability
ROE of 2.1% is below the Others sector benchmark of 15%
Debt & Leverage
D/E ratio of 0.3x is well within the Others sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 23.6x trades at a 41% discount to Others sector median (40x) — attractively valued
Cash Flow
Negative FCF of ₹-5 Cr — company is consuming more cash than it generates
Earnings Growth
5yr EPS CAGR of 0.6% is well below Others sector average of 12.0%
Dividend
No dividend — typical for growth-stage companies
Company Health Timeline
10-year financial health at a glance
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
-8.5%
Free cash flow / market cap
Revenue Growth (YoY)
+13.1%
Year-on-year revenue change
Profit Growth (YoY)
+51.4%
Year-on-year PAT change
Operating Cash Flow
₹-3 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹0.2
P/E Ratio
23.6x
P/B Ratio
0.5x
ROE
2.1%
ROCE
6.3%
Debt / Equity
0.26x
Beta
0.08
Div Yield
—
FCF (Cr)
₹-5 Cr
Revenue (Cr)
₹78 Cr
EPS Growth 5Y
0.6%
Mkt Cap (Cr)
₹50 Cr
52W High
₹16.1
52W Low
₹3.8
Book Value/Share
₹10.1
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹95 Cr | ₹-3 Cr | -2.9% | ₹2 Cr | ₹0.21 |
| 2025-03-31 | ₹81 Cr | ₹-0 Cr | -0.2% | ₹2 Cr | ₹0.19 |
| 2024-03-31 | ₹71 Cr | ₹2 Cr | 3.3% | ₹1 Cr | ₹0.16 |
| 2023-03-31 | ₹70 Cr | ₹3 Cr | 4.1% | ₹1 Cr | ₹0.17 |
| 2022-03-31 | ₹61 Cr | ₹2 Cr | 3.8% | ₹2 Cr | ₹0.25 |
| 2018-03-31 | ₹46 Cr | ₹1 Cr | 2.2% | ₹1 Cr | ₹0.23 |
| 2017-03-31 | ₹41 Cr | ₹1 Cr | 2.2% | ₹0 Cr | ₹0.03 |
| 2016-03-31 | ₹40 Cr | ₹1 Cr | 2.4% | ₹0 Cr | ₹0.17 |
| 2015-03-31 | ₹33 Cr | ₹0 Cr | 1.0% | ₹-1 Cr | ₹-1.10 |
| 2013-03-31 | ₹14 Cr | ₹-0 Cr | -1.9% | ₹0 Cr | ₹0.18 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Others| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
AVRO INDIA LIMITED | ₹10.3 | ₹75.8 | +86.5% | 38.2 | — | UNDERVALUED |
Magnum Ventures Limited | ₹19.8 | ₹119.4 | +83.4% | — | -1.6% | UNDERVALUED |
DCM Shriram Industries Limited | ₹41.7 | ₹196.1 | +78.7% | 3 | 12.6% | UNDERVALUED |
Star Paper Mills Limited | ₹141.5 | ₹657.4 | +78.5% | 5.6 | 44.2% | UNDERVALUED |
HB Stockholdings Limited | ₹60.5 | ₹281.1 | +78.5% | 3.8 | 13.1% | UNDERVALUED |
Balkrishna Paper Mills Limited | ₹18.7 | ₹80.6 | +76.8% | 3.1 | 26.1% | UNDERVALUED |
Heads UP Ventures Limited | ₹7.1 | ₹28.8 | +75.3% | 3.9 | — | UNDERVALUED |
Credo Brands Marketing Limited | ₹88.5 | ₹305.8 | +71.1% | 10.9 | 16.4% | UNDERVALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant