KOTHARIPRO
FAIRLY_VALUEDKothari Products Limited
Others · NSE
↑ 28.8% vs fair value
52W Low
₹58
+26.7% from low
52W High
₹109
-32.6% from high
Valuation Gauge
Current Price
₹73
Fair Value
₹103
Fair Value Analysis
₹103
Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for Others sector companies | Sector-cheap: P/E at 16th percentile vs sector peers. | CAUTION: ROCE declining (latest 0.8%) — returns on capital are falling; verify this isn't a value trap. | COVID impact: PAT dropped from ₹124Cr (FY2019) to ₹-56Cr (FY2021); recovery incomplete. CAGR uses pre-COVID base.
Cash Flow Analysis
33% weight
Balance Sheet Value
33% weight
Growth Valuation
33% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Solid Fundamentals
Profitability
ROE of 4.0% is below the Others sector benchmark of 15%
Debt & Leverage
D/E ratio of 0.2x is well within the Others sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 9.4x trades at a 76% discount to Others sector median (40x) — attractively valued
Cash Flow
FCF margin of 10.2% — strong cash generation (₹98 Cr)
Earnings Growth
5yr EPS CAGR of -13.1% — earnings are declining (sector avg growth: 12.0%)
Dividend
No dividend — typical for growth-stage companies
Sentiment Trend — Last 30 Days
Historical Returns
Key Financials
EPS (TTM)
₹7.8
P/E Ratio
9.4x
P/B Ratio
0.4x
ROE
4.1%
ROCE
-6.7%
Debt / Equity
0.22x
Beta
0.26
Div Yield
—
FCF (Cr)
₹98 Cr
Revenue (Cr)
₹958 Cr
EPS Growth 5Y
—
Mkt Cap (Cr)
₹435 Cr
52W High
₹109
52W Low
₹58
Book Value/Share
₹187.9
Financial History
Annual P&L data not available yet.
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