SALONA
FAIRLY_VALUEDSalona Cotspin Limited
Others · NSE
↑ 32.7% vs fair value
52W Low
₹221
+24.4% from low
52W High
₹319
-13.7% from high
Valuation Gauge
Current Price
₹275
Fair Value
₹409
Fair Value Analysis
₹409
Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for Others sector companies | CAUTION: ROCE declining (latest 10.0%) — returns on capital are falling; verify this isn't a value trap.
Cash Flow Analysis
33% weight
Balance Sheet Value
33% weight
Growth Valuation
33% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Mixed Signals
Profitability
ROE of 7.2% is below the Others sector benchmark of 15%
Debt & Leverage
D/E ratio of 2.8x is significantly above the Others sector norm — high leverage risk
Valuation vs Peers
P/E of 23.5x trades at a 41% discount to Others sector median (40x) — attractively valued
Cash Flow
FCF margin of 6.1% — healthy cash generation (₹37 Cr)
Earnings Growth
5yr EPS CAGR of -45.9% — severe earnings decline
Dividend
Dividend yield of 0.4% is symbolic — low but positive
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
26.5%
Free cash flow / market cap
Revenue Growth (YoY)
-12.4%
Year-on-year revenue change
Profit Growth (YoY)
-60.4%
Year-on-year PAT change
Operating Cash Flow
₹64 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹11.6
P/E Ratio
23.5x
P/B Ratio
1.7x
ROE
7.2%
ROCE
15.2%
Debt / Equity
2.78x
Beta
-0.12
Div Yield
0.4%
FCF (Cr)
₹37 Cr
Revenue (Cr)
₹615 Cr
EPS Growth 5Y
-45.9%
Mkt Cap (Cr)
₹144 Cr
52W High
₹318.8
52W Low
₹221
Book Value/Share
₹162.3
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹631 Cr | ₹32 Cr | 5.0% | ₹0 Cr | ₹0.02 |
| 2025-03-31 | ₹662 Cr | ₹32 Cr | 5.0% | ₹3 Cr | ₹5.95 |
| 2024-03-31 | ₹722 Cr | ₹30 Cr | 4.0% | ₹6 Cr | ₹11.65 |
| 2023-03-31 | ₹487 Cr | ₹35 Cr | 7.0% | ₹18 Cr | ₹33.39 |
| 2022-03-31 | ₹647 Cr | ₹37 Cr | 6.0% | ₹20 Cr | ₹37.61 |
| 2021-03-31 | ₹230 Cr | ₹15 Cr | 6.0% | ₹6 Cr | ₹11.78 |
| 2020-03-31 | ₹122 Cr | ₹9 Cr | 7.0% | ₹1 Cr | ₹2.22 |
| 2019-03-31 | ₹133 Cr | ₹10 Cr | 8.0% | ₹2 Cr | ₹3.10 |
| 2018-03-31 | ₹107 Cr | ₹9 Cr | 9.0% | ₹2 Cr | ₹4.05 |
| 2017-03-31 | ₹121 Cr | ₹9 Cr | 7.0% | ₹3 Cr | ₹6.35 |
| 2016-03-31 | ₹100 Cr | ₹9 Cr | 9.0% | ₹2 Cr | ₹4.31 |
| 2015-03-31 | ₹103 Cr | ₹10 Cr | 9.0% | ₹2 Cr | ₹4.01 |
| 2014-03-31 | ₹106 Cr | ₹16 Cr | 15.0% | ₹6 Cr | ₹10.76 |
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