AI Summary
✦ ClarthaValuation Metrics
Trading 37.6% above historical median. Valuation is stable — currently in the strongly overvalued zone (z-score: +1.89). Confidence: 83%.
Live forward EPS implies next-12-month EPS of ₹74.60. Applying the stock's normalized valuation corridor produces a fair range of ₹1,154.06 to ₹1,503.94, with base value near ₹1,253.28 (-16.8% vs current price).
Live forward estimate anchored to the company's historical valuation corridor.
Forward EPS
₹74.60
Forward P/E
20.2x
Base Fair Value
₹1,253.28
Fair Range
₹1,154.06 - ₹1,503.94
Upside To Base
-16.8%
Estimate Source
Live forward EPS
Growth Estimate
+73.0%
5Y Average
15.43
Current
23.11
Overvalued
20.16
Undervalued
15.47
5Y Average
9.66
Current
14.47
Overvalued
11.57
Undervalued
7.65
5Y Average
3.54
Current
4.73
Overvalued
4.07
Undervalued
3.01
Peers & Comparison
Sector: Industrials · Theme: Industrial Machinery
| Company | Rev. Growth | Margin | P/E | vs Avg | 52W Perf. |
|---|---|---|---|---|---|
SHAKTI PUMPS (I) LTD SHAKTIPUMPIndustrial Machinery | +37.9% | 7.2% | 29.8x Undervalued | -38% vs avg | -41.4% |
KIRLOSKAR PNEUMATIC COM L KIRLPNUIndustrial Machinery | +7.6% | 14.5% | 36.9x Undervalued | -23% vs avg | +13.5% |
VESUVIUS INDIA LTD VESUVIUSIndustrial Machinery | +3.7% | 12.3% | 35.9x Undervalued | -25% vs avg | -10.5% |
OMNITECH ENGINEERING LTD OMNIIndustrial Machinery | +61.5% | 18.1% | 71.2x Premium | +49% vs avg | +169.8% |
CYIENT DLM LIMITED CYIENTDLMIndustrial Machinery | +34.3% | 6.1% | 65.1x Premium | +36% vs avg | +65.0% |
ADOR WELDING LTD trades at a discount (23.1x vs peer avg 47.8x), suggesting potential undervaluation relative to the Industrial Machinery cohort. Peers include SHAKTI PUMPS (I) LTD, KIRLOSKAR PNEUMATIC COM L, VESUVIUS INDIA LTD — selected based on business model, industry classification, market cap similarity, and business theme alignment.
Financials
Real statement data for revenue, earnings quality, conversion, and balance-sheet coverage. Monetary values are shown in Rs crore.
Latest revenue
₹309 CrJun 2026Latest net profit
₹27 CrJun 2026Latest EPS
₹15.72Jun 2026Net margin
11.0%Jun 2026Performance
Bars show revenue and net profit. The line shows net margin.
- Revenue
- Net income
- Net margin %
Earnings
Revenue is shown in crores. EPS is rupees per share.
- Revenue
- EPS
Revenue to profit conversion
Bridge from operating numbers to profit for the latest reported period.
Latest reported period: Jun 2026
Debt level and coverage
Debt, cash and free cash flow compared on the same crore scale.
- Debt
- Free cash flow
- Cash & equivalents
Results
| Metric | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 190 | 276 | 260 | 296 | 268 | 268 | 273 | 308 | 251 | 280 | 287 | 318 | 309 |
| Expenses + | 174 | 239 | 232 | 263 | 240 | 247 | 249 | 277 | 255 | 245 | 243 | 271 | 273 |
| Operating Profit | 16 | 36 | 28 | 33 | 28 | 21 | 24 | 31 | -4 | 35 | 44 | 47 | 35 |
| OPM % | 8% | 13% | 11% | 11% | 10% | 8% | 9% | 10% | -1.8% | 12% | 15% | 15% | 11% |
| Other Income + | 3 | 4 | 5 | 7 | 6 | -36 | 4 | 4 | 5 | 5 | -2 | 3 | 7 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 |
| Depreciation | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Profit before tax | 15 | 36 | 28 | 34 | 28 | -21 | 23 | 30 | -5 | 34 | 36 | 45 | 37 |
| Tax % | 25% | 25% | 28% | 26% | 25% | -25% | 26% | 26% | -24% | 25% | 26% | 26% | 25% |
| Net Profit + | 11 | 27 | 20 | 25 | 21 | -16 | 17 | 22 | -3 | 26 | 27 | 34 | 27 |
| EPS in Rs | 8.27 | 19.62 | 14.68 | 18.72 | 15.27 | -11.83 | 9.66 | 12.64 | -1.99 | 14.72 | 15.57 | 19.27 | 15.72 |
| Raw PDF | |||||||||||||
| YOY Sales Growth % | 20.11% | 49.06% | 30.94% | 25.59% | 41.41% | -2.83% | 4.99% | 4.15% | -6.57% | 4.57% | 5.14% | 3.24% | 23.19% |
| Material Cost % | 68% | 64% | 63% | 65% | 63% | 65% | 64% | 66% | 61% | 62% | 62% | 64% | 64% |
| Employee Cost % | 9% | 9% | 10% | 8% | 10% | 11% | 10% | 8% | 11% | 10% | 10% | 9% | 10% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -41.72 | 0.00 | -1.38 | 0.00 | 0.00 | -5.90 | -2.41 | 0.00 |
| Other income normal | 3.02 | 4.26 | 4.94 | 6.98 | 5.58 | 5.48 | 4.14 | 5.29 | 5.37 | 4.73 | 3.92 | 5.62 | 7.02 |
| Exceptional items AT | 0 | 0 | 0 | 0 | 0 | -38 | 0 | -1 | 0 | 0 | -4 | -2 | 0 |
| Profit excl Excep | 11 | 27 | 20 | 25 | 21 | 22 | 17 | 23 | -3 | 26 | 31 | 35 | 27 |
| Profit for PE | 11 | 27 | 20 | 25 | 21 | 22 | 17 | 23 | -3 | 26 | 31 | 35 | 27 |
| Profit for EPS | 11 | 27 | 20 | 25 | 21 | -16 | 17 | 22 | -3 | 26 | 27 | 34 | 27 |
| YOY Profit Growth % | -0% | 167% | 21% | 15% | 85% | -18% | -16% | -10% | -117% | 18% | 87% | 54% | 890% |
All values in ₹ Crores unless otherwise stated. Source: Screener Master (Standalone).
Events Timeline
Board Meeting Outcome for Outcome Of The Board Meeting Held On 30Th July, 2026