HLVLTD
FAIRLY_VALUEDHLV LIMITED
Others · NSE
↑ 15.5% vs fair value
52W Low
₹6
+30.4% from low
52W High
₹16
-53.7% from high
Valuation Gauge
Current Price
₹7
Fair Value
₹9
Fair Value Analysis
₹9
Based on balance sheet strength analysis and earnings growth potential for Others sector companies | Sector-cheap: P/E at 31th percentile vs sector peers. | CAUTION: ROCE declining (latest 4.1%) — returns on capital are falling; verify this isn't a value trap.
Balance Sheet Value
50% weight
Growth Valuation
50% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Solid Fundamentals
Profitability
ROE of 0.9% is below the Others sector benchmark of 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 15.1x trades at a 62% discount to Others sector median (40x) — attractively valued
Cash Flow
FCF margin of 11.2% — strong cash generation (₹23 Cr)
Earnings Growth
5yr EPS CAGR of -8.2% — earnings are declining (sector avg growth: 12.0%)
Dividend
No dividend — typical for growth-stage companies
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
816.4%
Free cash flow / market cap
Revenue Growth (YoY)
+39.1%
Year-on-year revenue change
Profit Growth (YoY)
+538.9%
Year-on-year PAT change
Operating Cash Flow
₹139 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹0.5
P/E Ratio
15.1x
P/B Ratio
1.1x
ROE
0.9%
ROCE
5.7%
Debt / Equity
0.08x
Beta
-0.17
Div Yield
—
FCF (Cr)
₹23 Cr
Revenue (Cr)
₹203 Cr
EPS Growth 5Y
—
Mkt Cap (Cr)
₹506 Cr
52W High
₹15.8
52W Low
₹5.6
Book Value/Share
₹7.3
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| 2020-03-31 | ₹146 Cr | ₹-37 Cr | -25.0% | ₹194 Cr | ₹3.07 |
| 2019-03-31 | ₹154 Cr | ₹-83 Cr | -54.0% | ₹-119 Cr | ₹-1.89 |
| 2018-03-31 | ₹138 Cr | ₹-12 Cr | -9.0% | ₹-23 Cr | ₹-0.37 |
| 2017-03-31 | ₹698 Cr | ₹175 Cr | 25.0% | ₹-15 Cr | ₹-0.33 |
| 2016-03-31 | ₹661 Cr | ₹153 Cr | 23.0% | ₹-180 Cr | ₹-3.86 |
| 2015-03-31 | ₹636 Cr | ₹92 Cr | 14.0% | ₹-416 Cr | ₹-8.91 |
| 2014-03-31 | ₹718 Cr | ₹145 Cr | 20.0% | ₹-442 Cr | ₹-9.78 |
| 2013-03-31 | ₹645 Cr | ₹114 Cr | 18.0% | ₹-433 Cr | ₹-10.35 |
| 2012-03-31 | ₹572 Cr | ₹63 Cr | 11.0% | ₹19 Cr | ₹0.48 |
| 2011-03-31 | ₹464 Cr | ₹132 Cr | 28.0% | ₹38 Cr | ₹0.98 |
| 2010-03-31 | ₹449 Cr | ₹124 Cr | 28.0% | ₹41 Cr | ₹1.09 |
| 2009-03-31 | ₹454 Cr | ₹158 Cr | 35.0% | ₹145 Cr | ₹3.84 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Others| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
Star Paper Mills Limited | ₹132 | ₹657.4 | +79.9% | 5.1 | 44.2% | UNDERVALUED |
Credo Brands Marketing Limited | ₹72.9 | ₹314.3 | +76.8% | 10.2 | 16.4% | UNDERVALUED |
Heads UP Ventures Limited | ₹7 | ₹28.8 | +75.7% | 3.7 | — | UNDERVALUED |
Jindal Drilling And Industries Limited | ₹485.4 | ₹1,838.1 | +73.6% | 5.9 | 13.3% | UNDERVALUED |
Shanti Gold International Limited | ₹174 | ₹628 | +72.3% | 9.5 | 23.6% | UNDERVALUED |
Shankara Building Products Limited | ₹120.9 | ₹417.1 | +71.0% | 3.8 | 15.9% | UNDERVALUED |
Ksolves India Limited | ₹289 | ₹944.6 | +69.4% | 22.2 | 114.6% | UNDERVALUED |
SEDEMAC Mechatronics Limited | ₹1,672.5 | ₹5,216 | +67.9% | 142.9 | 20.2% | UNDERVALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Company Documents
Annual reports, concall transcripts & regulatory filings
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant