FLAIR
OVERVALUEDFlair Writing Industries Limited
Others · NSE
↓ 56.5% vs fair value
52W Low
₹245
+20.3% from low
52W High
₹357
-17.4% from high
Valuation Gauge
Current Price
₹295
Fair Value
₹188
Fair Value Analysis
₹188
Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for Others sector companies | CAUTION: ROCE declining (latest 17.1%) — returns on capital are falling; verify this isn't a value trap. | COVID-resilient: PAT dropped from ₹49Cr (FY2018) to ₹1Cr (FY2021) during COVID but has fully recovered.
Cash Flow Analysis
33% weight
Balance Sheet Value
33% weight
Growth Valuation
33% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Financially Healthy
Profitability
ROE of 12.6% is acceptable for Others sector (benchmark: 15%)
Debt & Leverage
D/E ratio of 0.1x is well within the Others sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 26.0x trades at a 35% discount to Others sector median (40x) — attractively valued
Cash Flow
Negative FCF of ₹-79 Cr — company is consuming more cash than it generates
Earnings Growth
5yr EPS CAGR of 29.4% is well above the Others sector average of 12.0% — strong growth
Dividend
Dividend yield of 0.5% is symbolic — low but positive
Company Health Timeline
10-year financial health at a glance
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
0.8%
Free cash flow / market cap
Revenue Growth (YoY)
+20.0%
Year-on-year revenue change
Profit Growth (YoY)
+13.8%
Year-on-year PAT change
Operating Cash Flow
₹54 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹12.8
P/E Ratio
26x
P/B Ratio
3.3x
ROE
12.6%
ROCE
15.1%
Debt / Equity
0.05x
Beta
0.48
Div Yield
0.5%
FCF (Cr)
₹-79 Cr
Revenue (Cr)
₹1,069 Cr
EPS Growth 5Y
29.4%
Mkt Cap (Cr)
₹3,520 Cr
52W High
₹357
52W Low
₹245
Book Value/Share
₹101.7
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹1.2K Cr | ₹214 Cr | 17.0% | ₹136 Cr | ₹12.80 |
| 2025-03-31 | ₹1.1K Cr | ₹185 Cr | 17.0% | ₹119 Cr | ₹11.35 |
| 2024-03-31 | ₹979 Cr | ₹192 Cr | 20.0% | ₹118 Cr | ₹11.29 |
| 2023-03-31 | ₹942 Cr | ₹184 Cr | 20.0% | ₹118 Cr | ₹12.66 |
| 2022-03-31 | ₹577 Cr | ₹98 Cr | 17.0% | ₹56 Cr | ₹24.08 |
| 2021-03-31 | ₹298 Cr | ₹23 Cr | 8.0% | ₹1 Cr | ₹0.42 |
| 2018-03-31 | ₹573 Cr | ₹95 Cr | 17.0% | ₹49 Cr | ₹2255.49 |
| 2017-03-31 | ₹419 Cr | ₹86 Cr | 20.0% | ₹50 Cr | ₹2512.00 |
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