Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: March 24, 2026, 3:04 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: | NSE:

Ahimsa Industries Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹65.17Undervalued by 163.85%vs CMP ₹24.70

P/E (15.0) × ROE (34.8%) × BV (₹15.30) × DY (2.00%)

Defaults: P/E=15

₹24.12Fairly Valued by 2.35%vs CMP ₹24.70
MoS: -2.4% (Negative)Confidence: 44/100 (Low)Models: 1 Under, 3 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹43.1441%Under (+74.7%)
Net Asset ValueAssets₹15.3024%Over (-38.1%)
ROCE CapitalReturns₹7.1216%Over (-71.2%)
Revenue MultipleRevenue₹8.7318%Over (-64.7%)
Consensus (4 models)₹24.12100%Fairly Valued
Key Drivers: EPS CAGR -33.8% drags value — could be higher if earnings stabilize. | Wide model spread (₹7–₹43) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -33.8% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

53
Ahimsa Industries Ltd scores 53/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health79/100 · Strong
ROCE 28.7% ExcellentROE 34.8% ExcellentD/E 0.57 ModerateInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed
Smart Money70/100 · Strong
FII holding up 20.66% (6mo) AccumulatingPromoter holding at 51.0% Stable
Earnings Quality30/100 · Weak
OPM contracting (3% → -16%) DecliningWorking capital: 267 days Capital intensive
Quarterly Momentum25/100 · Weak
Revenue (4Q): -54% YoY DecliningOPM: -440.0% (down 441.4% YoY) Margin pressure
Industry Rank65/100 · Strong
ROCE 28.7% vs industry 14.6% Above peersROE 34.8% vs industry 13.1% Above peers3Y sales CAGR: -24% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Ahimsa Industries Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
10/100
Low
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 0.0 vs Ind 50.1 | ROCE 28.7% | ROE 34.8% | CFO/NP N/A
Balance Sheet Stress
10/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.57x | IntCov 0.0x | Current 1.73x | Borrow/Reserve 0.00x
Cash Flow Reliability
71/100
Mixed
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹-4 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII 0.00 pp | DII N/A | Prom 0.00 pp
Business Momentum
-100
Early weakness
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales -98.2% | Q NP +93.3% | Q OPM -351.7 pp
Derived FieldValueHow it is derived
Valuation Gap %-2.3%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.00xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII Change0.00 ppLatest FII% minus previous FII%
DII ChangeN/ALatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change+3Latest shareholder count minus previous count
Quarterly Sales Change-98.2%Latest quarter sales vs previous quarter sales
Quarterly Profit Change+93.3%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change-351.7 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: March 24, 2026, 3:04 am

Market Cap 13.5 Cr.
Current Price 24.7
Intrinsic Value₹24.12
High / Low 26.0/22.6
Stock P/E
Book Value 15.3
Dividend Yield0.00 %
ROCE28.7 %
ROE34.8 %
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Ahimsa Industries Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Hindustan Fluoro Carbons Ltd 34.0 Cr. 17.3 19.6/10.8283 41.80.00 %1.02 %% 10.0
Gujarat Petrosynthese Ltd 34.6 Cr. 58.0 81.5/51.514.3 85.20.00 %4.45 %2.93 % 10.0
AVI Polymers Ltd 150 Cr. 15.9 29.4/5.4314.9 0.850.00 %19.4 %15.6 % 10.0
Supreme Petrochem Ltd 13,893 Cr. 739 982/46151.2 1181.35 %22.8 %17.4 % 2.00
Signet Industries Ltd 138 Cr. 46.8 81.8/40.06.56 80.31.07 %13.7 %6.88 % 10.0
Industry Average3,209.50 Cr162.2550.1381.420.95%14.57%13.10%7.55

All Competitor Stocks of Ahimsa Industries Ltd

Quarterly Result

MetricSep 2019Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Sales 17.0014.469.6112.3410.1411.9311.618.636.498.066.722.820.05
Expenses 16.5713.999.0011.219.1911.9811.058.666.408.357.235.310.27
Operating Profit 0.430.470.611.130.95-0.050.56-0.030.09-0.29-0.51-2.49-0.22
OPM % 2.53%3.25%6.35%9.16%9.37%-0.42%4.82%-0.35%1.39%-3.60%-7.59%-88.30%-440.00%
Other Income 0.130.490.100.070.410.010.560.130.130.110.04-0.470.00
Interest 0.260.360.320.330.160.180.100.140.120.120.110.010.00
Depreciation 0.680.680.590.520.440.480.430.450.400.360.330.090.01
Profit before tax -0.38-0.08-0.200.350.76-0.700.59-0.49-0.30-0.66-0.91-3.06-0.23
Tax % 0.00%-25.00%-10.00%22.86%3.95%-35.71%1.69%-2.04%-6.67%-1.52%0.00%6.54%0.00%
Net Profit -0.38-0.06-0.180.280.73-0.450.58-0.48-0.28-0.65-0.92-3.26-0.22
EPS in Rs -0.69-0.11-0.330.511.33-0.821.06-0.88-0.51-1.19-1.68-5.96-0.40

Last Updated: January 2, 2026, 2:39 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 5:41 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 21.3832.1160.6259.2795.7837.8431.4521.9521.9020.2414.469.542.87
Expenses 19.0129.8655.4154.6292.0335.5530.4120.0921.1819.6714.6612.555.58
Operating Profit 2.372.255.214.653.752.291.041.860.720.57-0.20-3.01-2.71
OPM % 11.09%7.01%8.59%7.85%3.92%6.05%3.31%8.47%3.29%2.82%-1.38%-31.55%-94.43%
Other Income 0.390.500.250.500.280.370.480.050.600.690.24-0.42-0.47
Interest 1.001.231.090.950.870.790.620.650.340.290.240.120.01
Depreciation 1.692.272.232.121.901.561.361.110.910.880.760.420.10
Profit before tax 0.07-0.752.142.081.260.31-0.460.150.070.09-0.96-3.97-3.29
Tax % -157.14%8.00%14.02%34.62%34.92%32.26%-4.35%40.00%-300.00%0.00%-3.12%5.04%
Net Profit 0.17-0.821.841.350.830.21-0.440.090.280.10-0.93-4.18-3.48
EPS in Rs 2.69-2.073.362.471.520.38-0.800.160.510.18-1.70-7.64-6.36
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-582.35%324.39%-26.63%-38.52%-74.70%-309.52%120.45%211.11%-64.29%-1030.00%-349.46%
Change in YoY Net Profit Growth (%)0.00%906.74%-351.02%-11.89%-36.18%-234.83%429.98%90.66%-275.40%-965.71%680.54%

Ahimsa Industries Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-11%
5 Years:-21%
3 Years:-24%
TTM:-34%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-309%
Stock Price CAGR
10 Years:%
5 Years:1%
3 Years:18%
1 Year:-23%
Return on Equity
10 Years:-1%
5 Years:-8%
3 Years:-14%
Last Year:-35%

Last Updated: September 4, 2025, 10:25 pm

Balance Sheet

Last Updated: February 1, 2026, 12:19 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 0.633.965.475.475.475.475.475.475.475.475.475.475.47
Reserves 4.691.835.797.157.978.197.757.848.138.227.293.122.89
Borrowings 14.3313.5410.308.967.478.097.517.654.163.092.140.010.01
Other Liabilities 3.2314.402.7415.9929.1413.823.252.843.453.271.680.240.21
Total Liabilities 22.8833.7324.3037.5750.0535.5723.9823.8021.2120.0516.588.848.58
Fixed Assets 13.0013.0711.3311.639.888.987.756.406.125.684.930.110.11
CWIP 0.000.000.560.000.000.000.000.000.000.000.000.000.00
Investments 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Other Assets 9.8820.6612.4125.9440.1726.5916.2317.4015.0914.3711.658.738.47
Total Assets 22.8833.7324.3037.5750.0535.5723.9823.8021.2120.0516.588.848.58

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -2.121.500.223.281.024.310.732.692.430.751.20-1.60
Cash from Investing Activity + -1.69-3.41-2.12-2.73-1.16-3.07-0.97-0.36-0.67-0.050.023.92
Cash from Financing Activity + 4.302.691.77-0.87-0.38-1.30-0.34-0.28-3.76-1.07-1.18-2.24
Net Cash Flow 0.490.78-0.13-0.32-0.52-0.06-0.582.06-1.99-0.370.030.08
Free Cash Flow -3.93-0.84-0.831.410.872.100.162.872.100.931.192.32
CFO/OP -89%64%2%65%41%194%70%145%338%132%-600%53%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-11.96-11.29-5.09-4.31-3.72-5.80-6.47-5.79-3.44-2.52-2.34-3.02

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 36.70155.6224.81108.39114.82155.0171.49102.9381.0097.38105.26213.11
Inventory Days 102.9348.9034.4238.6531.9886.8398.40129.93119.13119.81168.7463.12
Days Payable 30.38181.9516.10113.6092.92155.2837.1138.5837.7950.8950.132.74
Cash Conversion Cycle 109.2522.5643.1333.4353.8886.56132.77194.29162.34166.30223.87273.48
Working Capital Days -115.24-66.27-5.545.489.4540.6162.6778.49125.17143.19168.62267.44
ROCE %6.41%2.46%15.80%14.05%10.03%5.16%-0.71%4.17%0.21%-1.45%-4.42%-28.68%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Dec 2024Mar 2025Sep 2025
Promoters 69.28%69.28%69.28%69.61%69.61%69.61%69.61%69.61%69.61%51.03%51.03%51.03%
FIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%18.58%20.66%20.66%
Public 30.72%30.72%30.72%30.39%30.39%30.39%30.39%30.39%30.39%30.39%28.31%28.31%
No. of Shareholders 828181797776818069676871

Shareholding Pattern Chart

No. of Shareholders

Ahimsa Industries Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -7.63-1.690.170.520.02
Diluted EPS (Rs.) -7.63-1.690.170.520.02
Cash EPS (Rs.) -6.85-0.301.772.182.20
Book Value[Excl.RevalReserv]/Share (Rs.) 15.7023.3225.0224.8424.33
Book Value[Incl.RevalReserv]/Share (Rs.) 15.7023.3225.0224.8424.33
Revenue From Operations / Share (Rs.) 17.4326.8836.9740.3340.10
PBDIT / Share (Rs.) -5.380.101.072.413.49
PBIT / Share (Rs.) -6.15-1.28-0.530.741.46
PBT / Share (Rs.) -7.26-1.750.170.120.27
Net Profit / Share (Rs.) -7.63-1.690.170.510.16
PBDIT Margin (%) -30.840.392.895.988.70
PBIT Margin (%) -35.29-4.76-1.431.843.64
PBT Margin (%) -41.64-6.530.470.300.68
Net Profit Margin (%) -43.77-6.300.471.270.42
Return on Networth / Equity (%) -48.60-7.250.692.070.69
Return on Capital Employeed (%) -39.16-5.30-2.002.745.58
Return On Assets (%) -47.26-5.580.471.330.38
Long Term Debt / Equity (X) 0.000.030.050.090.07
Total Debt / Equity (X) 0.000.160.220.300.57
Asset Turnover Ratio (%) 0.750.800.980.980.91
Current Ratio (X) 31.743.142.472.211.73
Quick Ratio (X) 24.951.611.461.301.09
Inventory Turnover Ratio (X) 2.822.742.432.621.85
Interest Coverage Ratio (X) -24.280.242.463.892.95
Interest Coverage Ratio (Post Tax) (X) -29.46-2.81-1.231.831.14
Enterprise Value (Cr.) 11.8110.417.6512.9015.87
EV / Net Operating Revenue (X) 1.240.700.370.580.72
EV / EBITDA (X) -4.01181.0213.069.778.31
MarketCap / Net Operating Revenue (X) 1.270.570.230.420.49
Price / BV (X) 1.410.660.340.680.81
Price / Net Operating Revenue (X) 1.270.570.230.420.49
EarningsYield -0.34-0.100.010.030.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Ahimsa Industries Ltd. is a Public Limited Listed company incorporated on 24/01/1996 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L46909GJ1996PLC028679 and registration number is 028679. Currently Company is involved in the business activities of Manufacturing. Company's Total Operating Revenue is Rs. 9.54 Cr. and Equity Capital is Rs. 5.47 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Petrochemicals - PolymersOffice No: 14, 5th Floor, G � Cabin, Kalapurnam Complex, Ahmedabad Gujarat 380009Contact not found
Management
NamePosition Held
Mr. Ashutosh GandhiManaging Director
Ms. Pooja Rajan AmbureExecutive Director
Ms. Almina Banu ShaikhInd. Non-Executive Director
Mr. Abhishek D BuddhadevInd. Non-Executive Director
Mr. Santosh K TripathiInd. Non-Executive Director

FAQ

What is the intrinsic value of Ahimsa Industries Ltd and is it undervalued?

As of 06 April 2026, Ahimsa Industries Ltd's intrinsic value is ₹24.12, which is 2.35% lower than the current market price of ₹24.70, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (34.8 %), book value (₹15.3), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Ahimsa Industries Ltd?

Ahimsa Industries Ltd is trading at ₹24.70 as of 06 April 2026, with a FY2026-2027 high of ₹26.0 and low of ₹22.6. The stock is currently in the middle of its 52-week range. Market cap stands at ₹13.5 Cr..

How does Ahimsa Industries Ltd's P/E ratio compare to its industry?

Ahimsa Industries Ltd has a P/E ratio of , which is below the industry average of 50.13. This is broadly in line with or below the industry average.

Is Ahimsa Industries Ltd financially healthy?

Key indicators for Ahimsa Industries Ltd: ROCE of 28.7 % indicates efficient capital utilization; ROE of 34.8 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Ahimsa Industries Ltd profitable and how is the profit trend?

Ahimsa Industries Ltd reported a net profit of ₹-4 Cr in Mar 2025 on revenue of ₹10 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows a declining trend.

Does Ahimsa Industries Ltd pay dividends?

Ahimsa Industries Ltd has a dividend yield of 0.00 % at the current price of ₹24.70. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Ahimsa Industries Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports