ZUARIIND
FAIRLY_VALUEDZUARI INDUSTRIES LIMITED
Others · NSE
↑ 66.8% vs fair value
52W Low
₹210
+18.0% from low
52W High
₹416
-40.4% from high
Valuation Gauge
Current Price
₹248
Fair Value
₹746
Fair Value Analysis
₹746
Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for Others sector companies | Sector-cheap: P/E at 10th percentile vs sector peers. | CAUTION: ROCE declining (latest 0.7%) — 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 2.5% is below the Others sector benchmark of 15%
Debt & Leverage
D/E ratio of 0.5x is well within the Others sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 6.4x trades at a 84% discount to Others sector median (40x) — attractively valued
Cash Flow
Negative FCF of ₹-16 Cr — company is consuming more cash than it generates
Earnings Growth
5yr EPS CAGR of -26.7% — severe earnings decline
Dividend
Dividend yield of 0.4% is symbolic — low but positive
Company Health Timeline
10-year financial health at a glance
Sentiment Trend
Historical Returns
Key Ratios & Growth
FCF Yield
24.1%
Free cash flow / market cap
Revenue Growth (YoY)
+11.9%
Year-on-year revenue change
Profit Growth (YoY)
+4.0%
Year-on-year PAT change
Operating Cash Flow
₹-1 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹39.7
P/E Ratio
6.4x
P/B Ratio
0.2x
ROE
2.5%
ROCE
2.7%
Debt / Equity
0.5x
Beta
0.24
Div Yield
0.4%
FCF (Cr)
₹-16 Cr
Revenue (Cr)
₹969 Cr
EPS Growth 5Y
—
Mkt Cap (Cr)
₹750 Cr
52W High
₹416
52W Low
₹210
Book Value/Share
₹1,562.2
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹1.0K Cr | ₹56 Cr | 5.0% | ₹117 Cr | ₹39.72 |
| 2025-03-31 | ₹970 Cr | ₹50 Cr | 5.0% | ₹-94 Cr | ₹-31.30 |
| 2024-03-31 | ₹838 Cr | ₹52 Cr | 6.0% | ₹713 Cr | ₹239.72 |
| 2023-03-31 | ₹955 Cr | ₹28 Cr | 3.0% | ₹309 Cr | ₹104.30 |
| 2022-03-31 | ₹722 Cr | ₹12 Cr | 2.0% | ₹-35 Cr | ₹-12.19 |
| 2021-03-31 | ₹834 Cr | ₹-9 Cr | -1.0% | ₹-98 Cr | ₹-29.20 |
| 2020-03-31 | ₹771 Cr | ₹-260 Cr | -34.0% | ₹-396 Cr | ₹-124.81 |
| 2019-03-31 | ₹774 Cr | ₹-131 Cr | -17.0% | ₹-148 Cr | ₹-43.68 |
| 2018-03-31 | ₹550 Cr | ₹-6 Cr | -1.0% | ₹-41 Cr | ₹-10.56 |
| 2017-03-31 | ₹603 Cr | ₹29 Cr | 5.0% | ₹-20 Cr | ₹-8.80 |
| 2016-03-31 | ₹553 Cr | ₹-15 Cr | -3.0% | ₹-38 Cr | ₹-14.96 |
| 2015-03-31 | ₹520 Cr | ₹2 Cr | 0.0% | ₹-26 Cr | ₹-8.93 |
| 2014-03-31 | ₹642 Cr | ₹2 Cr | 0.0% | ₹-1 Cr | ₹-0.41 |
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