NDL
UNDERVALUEDNandan Denim Limited
Others · NSE
↑ 41.8% vs fair value
52W Low
₹2
+43.3% from low
52W High
₹4
-41.6% from high
Valuation Gauge
Current Price
₹3
Fair Value
₹4
Fair Value Analysis
₹4
Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for Others sector companies | Sector-cheap: P/E at 1th percentile vs sector peers. | ROCE improving (latest 14.8%) — capital allocation becoming more efficient. | Growth capped at 9.1% (ROE 7.9%×1.15) — historical CAGR exceeds sustainable rate or COVID period unverifiable. | COVID-resilient: PAT dropped from ₹21Cr (FY2019) to ₹-19Cr (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
Solid Fundamentals
Profitability
ROE of 7.9% 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 0.7x trades at a 98% discount to Others sector median (40x) — attractively valued
Cash Flow
FCF margin of 2.5% — thin cash generation, watch capex trends
Earnings Growth
5yr EPS CAGR of -20.9% — severe earnings decline
Dividend
No dividend — typical for growth-stage companies
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
28.4%
Free cash flow / market cap
Revenue Growth (YoY)
-19.8%
Year-on-year revenue change
Profit Growth (YoY)
+261.9%
Year-on-year PAT change
Operating Cash Flow
₹95 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹3.5
P/E Ratio
0.7x
P/B Ratio
0.6x
ROE
7.9%
ROCE
10.7%
Debt / Equity
0.35x
Beta
0.45
Div Yield
—
FCF (Cr)
₹87 Cr
Revenue (Cr)
₹3,486 Cr
EPS Growth 5Y
-20.9%
Mkt Cap (Cr)
₹357 Cr
52W High
₹4.4
52W Low
₹1.8
Book Value/Share
₹4.3
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹3.4K Cr | ₹111 Cr | 3.0% | ₹34 Cr | ₹0.24 |
| 2025-03-31 | ₹3.5K Cr | ₹128 Cr | 4.0% | ₹33 Cr | ₹0.23 |
| 2024-03-31 | ₹2.0K Cr | ₹118 Cr | 6.0% | ₹45 Cr | ₹0.31 |
| 2023-03-31 | ₹2.0K Cr | ₹84 Cr | 4.0% | ₹1 Cr | ₹0.00 |
| 2022-03-31 | ₹2.2K Cr | ₹160 Cr | 7.0% | ₹68 Cr | ₹0.47 |
| 2021-03-31 | ₹1.1K Cr | ₹82 Cr | 8.0% | ₹-19 Cr | ₹-0.13 |
| 2020-03-31 | ₹1.5K Cr | ₹105 Cr | 7.0% | ₹-1 Cr | ₹0.00 |
| 2019-03-31 | ₹1.5K Cr | ₹149 Cr | 10.0% | ₹21 Cr | ₹0.15 |
| 2018-03-31 | ₹1.6K Cr | ₹226 Cr | 14.0% | ₹46 Cr | ₹0.32 |
| 2017-03-31 | ₹1.2K Cr | ₹187 Cr | 15.0% | ₹73 Cr | ₹0.50 |
| 2016-03-31 | ₹1.2K Cr | ₹191 Cr | 17.0% | ₹63 Cr | ₹0.46 |
| 2015-03-31 | ₹1.1K Cr | ₹165 Cr | 15.0% | ₹51 Cr | ₹0.38 |
| 2014-03-31 | ₹894 Cr | ₹133 Cr | 15.0% | ₹39 Cr | ₹0.29 |
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