Hindprakash Industry Ltd

HPIL NSE Commodities Dyes And Pigments
₹123.87
+3.20%
Delayed · cached 15 min

Fair value analysis

HPIL
Hindprakash Industry Ltd
CommoditiesDyes And Pigments
₹120.03
Close used for this calculation
₹42.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
23/100
Profitability4/25
Returns0/25
Balance Sheet17/25
Efficiency2/25
Growth0/25
Weak
Quality radar
23Prof.4/25Ret.0/25Eff.2/25B.Sht17/25Growth0/25

Consensus fair value

₹42.07
Above FV
▼ -65.0% against the close used
Model range ₹1.93 – ₹47.53
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹1.93Fair value₹42.07Bull₹47.53
FairClose
52-week traded range
52W low ₹109.8352W high ₹144.25

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Hindprakash Industry Ltd closed at ₹120.03, 185.3% above the consensus fair value of ₹42.07 drawn from 7 valuation models.

Financial DNA score 23/100 — Weak. P/E of 91.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹47.53
-60.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹35.90
-70.1%
√(22.5 × EPS × BVPS)
EPS=1.36, BVPS=42.12 · outside Graham range (P/E 91.9, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
₹22.03
-81.6%
EPS × 16.2x (sector P/E)
EPS=1.36, Sector P/E=16.2x
EV/EBITDA
₹15.22
-87.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=40M
Book Value (P/B)
₹1.93
-98.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=42.12, ROE=3.3%, g=3%, r=10%
Reverse DCF
₹120.03
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 27.4% | Historical: 0%
Margin of Safety
₹26.37
-78.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=35.15, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.