AI Summary
✦ ClarthaValuation Metrics
Trading 37.9% below historical median. Valuation is declining — currently in the strongly undervalued zone (z-score: -1.44). Confidence: 75%.
Live forward EPS implies next-12-month EPS of ₹4.82. Applying the stock's normalized valuation corridor produces a fair range of ₹499.74 to ₹739.05, with base value near ₹629.01 (+3604.4% vs current price).
Live forward estimate anchored to the company's historical valuation corridor.
Forward EPS
₹4.82
Forward P/E
3.5x
Base Fair Value
₹629.01
Fair Range
₹499.74 - ₹739.05
Upside To Base
+3604.4%
Estimate Source
Live forward EPS
Growth Estimate
-17.8%
5Y Average
137.11
Current
81.00
Overvalued
153.33
Undervalued
103.68
5Y Average
20.02
Current
11.27
Overvalued
23.68
Undervalued
16.17
5Y Average
1.03
Current
0.58
Overvalued
1.18
Undervalued
0.87
Peers & Comparison
Sector: Industrials · Theme: Building Products - Laminates
| Company | Rev. Growth | Margin | P/E | vs Avg | 52W Perf. |
|---|---|---|---|---|---|
AIRO LAM LIMITED AIROLAMBuilding Products - Laminates | +4.5% | 2.3% | 49.1x Undervalued | -26% vs avg | -13.7% |
GREENLAM INDUSTRIES LTD. GREENLAMBuilding Products - Laminates | +19.1% | 2.9% | 109.7x Premium | +65% vs avg | +7.5% |
EURO PRATIK SALES LIMITED EUROPRATIKBuilding Products - Laminates | +64.0% | 23.0% | 40.2x Undervalued | -39% vs avg | +30.1% |
NATIONAL PLYWOOD INDUSTRIES LTD NATIONAL PLYWOOD INDUSTRIES LTDBuilding Products - Laminates | — | — | — | — | — |
Comparable-scale peer data is limited — showing nearest stored business/industry peers instead of an empty comparison.
Financials
Real statement data for revenue, earnings quality, conversion, and balance-sheet coverage. Monetary values are shown in Rs crore.
Latest revenue
₹215 CrDec 2025Latest net profit
₹5.67 CrDec 2025Latest EPS
₹0.20Dec 2025Net margin
6.9%Dec 2025Performance
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: Dec 2025
Debt level and coverage
Debt, cash and free cash flow compared on the same crore scale.
- Debt
- Free cash flow
- Cash & equivalents
Results
| Metric | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 214 | 193 | 205 | 213 | 233 | 224 | 229 | 210 | 229 | 177 | 233 | 215 |
| Expenses | 186 | 164 | 176 | 182 | 204 | 198 | 199 | 183 | 206 | 179 | 210 | 192 |
| Operating Profit | 21.89 | 21.67 | 21.57 | 23.26 | 21.94 | 18.23 | 22.03 | 19.66 | 15.68 | -10.28 | 14.62 | 14.79 |
| OPM % | 10.23% | 11.24% | 10.54% | 10.91% | 9.4% | 8.16% | 9.64% | 9.34% | 6.85% | -5.8% | 6.27% | 6.87% |
| Other Income | 0.32 | 2.27 | 0.53 | 0.36 | 1.9 | 3.38 | 1.08 | 3.24 | 4.78 | 0.44 | 0.64 | 0.82 |
| Interest | 6.54 | 7.52 | 8.34 | 8.41 | 7.97 | 5.12 | 7.5 | 7.41 | 7.09 | 8.3 | 6.9 | 7.99 |
| Depreciation | 6.32 | 7.24 | 7.36 | 7.39 | 7.29 | 7.34 | 7.45 | 7.49 | 7.44 | 8.27 | 8.44 | 8.6 |
| Profit before tax | 15.67 | 16.42 | 13.76 | 15.21 | 15.87 | 16.49 | 15.61 | 15.49 | 13.37 | -18.14 | 8.36 | 7.62 |
| Tax % | 16.08% | 25.7% | 23.33% | 25.31% | 43.29% | 25.35% | 25.69% | 25.69% | 18.62% | 24.59% | 28.59% | 25.59% |
| Net Profit | 13.15 | 12.2 | 10.55 | 11.36 | 9 | 12.31 | 11.6 | 11.51 | 10.88 | -13.68 | 5.97 | 5.67 |
| EPS in Rs | 6.81 | 5.31 | 3.88 | 0.43 | 3.36 | 0.46 | 0.43 | 0.42 | 0.46 | -0.48 | 0.21 | 0.20 |
All values in Rs. Crore unless otherwise stated. Source: CMIE Prowess, Quarterly Interim Standalone.