South India Paper Mills Intrinsic Value
South India Paper Mills (STHINPA) median intrinsic value is ₹116.84 from 9 valuation models (range ₹37–₹261), vs current price ₹104.20 — +12.1% upside (Trading Below Median Value), margin of safety 10.8%. Read South India Paper Mills dividend policy for the complete payout history and dividend yield track record.
STHINPA Valuation Methods Summary — DCF, Graham Number & P/E
South India Paper Mills intrinsic value across 9 models vs current price ₹104.20 — upside/downside and value range per method. Analyse South India Paper Mills ownership structure to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹68.76 | ₹55.01 - ₹82.51 | -34.0% | EPS: ₹5.73, Sector P/E: 12x |
| Book Value Method | asset | ₹116.84 | ₹105.16 - ₹128.52 | +12.1% | Book Value/Share: ₹116.84, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹182.74 | ₹164.47 - ₹201.01 | +75.4% | Revenue/Share: ₹228.42, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹161.05 | ₹144.95 - ₹177.16 | +54.6% | EBITDA: ₹51.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹260.50 | ₹208.40 - ₹312.60 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹36.67 | ₹33.00 - ₹40.34 | -64.8% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹47.93 | ₹43.14 - ₹52.72 | -54.0% | Revenue Growth: 9.1%, Adj P/E: 8.4x |
| ROE Based Valuation | profitability | ₹73.68 | ₹66.31 - ₹81.05 | -29.3% | ROE: 6.3%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹122.73 | ₹110.46 - ₹135.00 | +17.8% | EPS: ₹5.73, BVPS: ₹116.84 |
STHINPA Intrinsic Value vs Market Price — All Valuation Models
South India Paper Mills fair value range ₹37–₹261 vs current market price ₹104.20 across 9 valuation models. For current market price and key ratios, visit STHINPA share price.
STHINPA Intrinsic Value Analysis — Undervalued or Overvalued?
South India Paper Mills median intrinsic value ₹116.84, current price ₹104.20 — Trading Below Median Value by 12.1%, margin of safety 10.8%.
What is the intrinsic value of STHINPA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of South India Paper Mills (STHINPA) is ₹116.84 (median value). With the current market price of ₹104.20, this represents a +12.1% variance from our estimated fair value.
The valuation range spans from ₹36.67 to ₹260.50, indicating ₹36.67 - ₹260.50.
Is STHINPA undervalued or overvalued?
Based on our multi-method analysis, South India Paper Mills (STHINPA) appears to be trading below median value by approximately 12.1%.
STHINPA Financial Health — Key Ratios vs Industry Benchmarks
South India Paper Mills financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 1.32 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 6.3% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 12.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.97x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
STHINPA Cash Flow Quality — Operating & Free Cash Flow
South India Paper Mills operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| 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 |