Kshitij Polyline Limited

KSHITIJPOL NSE Commodities Printing Inks
₹3.47
+1.17%
Delayed · cached 15 min

Fair value analysis

KSHITIJPOL
Kshitij Polyline Limited
CommoditiesPrinting Inks
₹3.43
Close used for this calculation
₹4.36Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability19/25
Returns7/25
Balance Sheet9/25
Efficiency12/25
Growth20/25
Average
Quality radar
47Prof.19/25Ret.7/25Eff.12/25B.Sht9/25Growth20/25

Consensus fair value

₹4.36
Below FV
▲ +27.1% against the close used
Model range ₹1.11 – ₹8.11
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₹1.11Fair value₹4.36Bull₹8.11
FairClose
52-week traded range
52W low ₹1.9952W high ₹7.19

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

Valuation summary

Trading below the consensus fair value

Kshitij Polyline Limited closed at ₹3.43, 21.3% below the consensus fair value of ₹4.36 drawn from 8 valuation models.

Financial DNA score 47/100 — Average. P/E of 22.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹3.57
+4.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹8.11
+136.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹4.25
+23.8%
EPS × 23.6x (sector P/E)
EPS=0.18, Sector P/E=23.6x
Peter Lynch (PEG)
₹4.50
+31.2%
EPS × Growth% (PEG = 1 is fair)
EPS=0.18, g=25%
EV/EBITDA
₹5.70
+66.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=90M
Book Value (P/B)
₹1.11
-67.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2.52, ROE=7.8%, g=6%, r=10%
Reverse DCF
₹3.43
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.5% | Historical: 25%
Margin of Safety
₹3.98
+16.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5.31, 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.