South India Paper Mills Intrinsic Value
STHINPA Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹111.05 | ₹99.94 - ₹122.16 | +20.1% | Book Value/Share: ₹111.05, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹167.16 | ₹150.44 - ₹183.88 | +80.8% | Revenue/Share: ₹208.95, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹96.76 | ₹87.08 - ₹106.44 | +4.7% | EBITDA: ₹35.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹231.12 | ₹184.90 - ₹277.34 | +150.0% | CF Growth: 15.0%, Discount: 15% |
Want to compare with current market value? Check STHINPA share price latest .
Valuation Comparison Chart
STHINPA Intrinsic Value Analysis
What is the intrinsic value of STHINPA?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of South India Paper Mills (STHINPA) is ₹167.16 (median value). With the current market price of ₹92.45, this represents a +80.8% variance from our estimated fair value.
The valuation range spans from ₹96.76 to ₹231.12, indicating ₹96.76 - ₹231.12.
Is STHINPA undervalued or overvalued?
Based on our multi-method analysis, South India Paper Mills (STHINPA) appears to be trading below calculated value by approximately 80.8%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 1.08 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 2.10 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | -0.9% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 8.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.90x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for South India Paper Mills
Additional stock information and data for STHINPA
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹40 Cr | ₹40 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹-18 Cr | ₹-19 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹1 Cr | ₹-6 Cr | Positive Operating Cash Flow | 6/10 |
| March 2022 | ₹39 Cr | ₹-14 Cr | Positive Operating Cash Flow | 6/10 |
| March 2021 | ₹22 Cr | ₹-17 Cr | Positive Operating Cash Flow | 6/10 |