TNPL
FAIRLY_VALUEDTamil Nadu Newsprint & Papers Limited
Others · NSE
↑ 40.2% vs fair value
52W Low
₹122
+22.6% from low
52W High
₹191
-21.9% from high
Valuation Gauge
Current Price
₹149
Fair Value
₹249
Fair Value Analysis
₹249
Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for Others sector companies | Sector-cheap: P/E at 96th percentile vs sector peers. | CAUTION: ROCE declining (latest 11.7%) — returns on capital are falling; verify this isn't a value trap. | COVID impact: PAT dropped from ₹94Cr (FY2019) to ₹-65Cr (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
Mixed Signals
Profitability
ROE of 11.2% is acceptable for Others sector (benchmark: 15%)
Debt & Leverage
D/E ratio of 0.7x is well within the Others sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 115.7x is 2.9x the Others sector median of 40x — expensive
Cash Flow
FCF margin of 4.3% — thin cash generation, watch capex trends
Earnings Growth
5yr EPS CAGR of -13.9% — earnings are declining (sector avg growth: 12.0%)
Dividend
Dividend yield of 2.7% provides strong shareholder returns (benchmark: 1.5%)
Company Health Timeline
10-year financial health at a glance
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
20.4%
Free cash flow / market cap
Revenue Growth (YoY)
+10.0%
Year-on-year revenue change
Profit Growth (YoY)
+50.6%
Year-on-year PAT change
Operating Cash Flow
₹596 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹1.3
P/E Ratio
115.7x
P/B Ratio
0.4x
ROE
11.3%
ROCE
6.8%
Debt / Equity
0.7x
Beta
0.05
Div Yield
2.7%
FCF (Cr)
₹199 Cr
Revenue (Cr)
₹4,582 Cr
EPS Growth 5Y
-13.9%
Mkt Cap (Cr)
₹1,028 Cr
52W High
₹190.8
52W Low
₹121.5
Book Value/Share
₹335.1
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| 2026-03-31 | ₹4.6K Cr | ₹481 Cr | 10.0% | ₹248 Cr | ₹35.80 |
| 2025-03-31 | ₹4.5K Cr | ₹431 Cr | 10.0% | ₹4 Cr | ₹0.54 |
| 2024-03-31 | ₹4.7K Cr | ₹770 Cr | 16.0% | ₹208 Cr | ₹30.08 |
| 2023-03-31 | ₹5.2K Cr | ₹1.0K Cr | 19.0% | ₹388 Cr | ₹56.04 |
| 2022-03-31 | ₹4.0K Cr | ₹358 Cr | 9.0% | ₹14 Cr | ₹2.07 |
| 2021-03-31 | ₹2.8K Cr | ₹260 Cr | 9.0% | ₹-65 Cr | ₹-9.41 |
| 2020-03-31 | ₹3.5K Cr | ₹608 Cr | 18.0% | ₹130 Cr | ₹18.79 |
| 2019-03-31 | ₹4.1K Cr | ₹649 Cr | 16.0% | ₹94 Cr | ₹13.64 |
| 2018-03-31 | ₹3.1K Cr | ₹405 Cr | 13.0% | ₹-42 Cr | ₹-6.09 |
| 2017-03-31 | ₹3.0K Cr | ₹729 Cr | 25.0% | ₹265 Cr | ₹38.23 |
| 2016-03-31 | ₹2.4K Cr | ₹567 Cr | 23.0% | ₹260 Cr | ₹37.54 |
| 2015-03-31 | ₹2.1K Cr | ₹506 Cr | 24.0% | ₹167 Cr | ₹24.09 |
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