Ambani Organics Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹3.84Overvalued by 97.05%vs CMP ₹130.00

P/E (158.0) × ROE (0.0%) × BV (₹74.50) × DY (2.00%)

₹59.11Overvalued by 54.53%vs CMP ₹130.00
MoS: -119.9% (Negative)Confidence: 50/100 (Moderate)Models: 1 Under, 1 Fair, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹3.3029%Over (-97.5%)
Graham NumberEarnings₹49.4721%Over (-61.9%)
Net Asset ValueAssets₹74.479%Over (-42.7%)
EV/EBITDAEnterprise₹45.7312%Over (-64.8%)
Earnings YieldEarnings₹14.609%Over (-88.8%)
ROCE CapitalReturns₹212.5012%Under (+63.5%)
Revenue MultipleRevenue₹126.087%Fair (-3%)
Consensus (7 models)₹59.11100%Overvalued
Key Drivers: P/E of 158 makes PE-ROE unreliable — asset/earnings models are better benchmarks. | ROE 0.0% is below cost of equity.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -14.1%

*Investments are subject to market risks

Analyst Summary

Ambani Organics Ltd operates in the Chemicals - Organic - Others segment, NSE: Code | BSE: Code, current market price is ₹130.00, market cap is 99.5 Cr.. At a glance, stock P/E is 158, ROE is 0.04 %, ROCE is 7.12 %, book value is 74.5, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹59.11, around 54.5% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹193 Cr versus the prior period change of 41.9%, while latest net profit is about ₹-1 Cr with a prior-period change of -133.3%. The 52-week range shown on this page is 144/94.9, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisAmbani Orgochem Ltd. is a Public Limited Listed company incorporated on 08/07/1985 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L…

This summary is generated from the stock page data available for Ambani Organics Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

47
Ambani Organics Ltd scores 47/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health34/100 · Weak
ROCE 7.1% WeakROE 0.0% WeakD/E 1.70 High debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 61.3% Stable
Earnings Quality60/100 · Moderate
OPM stable around 4% SteadyWorking capital: -29 days (improving) Efficient
Quarterly Momentum60/100 · Moderate
Revenue (4Q): +49% YoY AcceleratingProfit (4Q): -33% YoY Declining
Industry Rank30/100 · Weak
P/E 158.0 vs industry 143.3 In-lineROCE 7.1% vs industry 13.8% Below peersROE 0.0% vs industry 10.0% Below peers3Y sales CAGR: 16% Moderate

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.

Share Price and Basic Stock Data

Last Updated: March 17, 2026, 3:05 am

Market Cap 99.5 Cr.
Current Price 130
Intrinsic Value₹59.11
High / Low 144/94.9
Stock P/E158
Book Value 74.5
Dividend Yield0.00 %
ROCE7.12 %
ROE0.04 %
Face Value 10.0
PEG Ratio-11.21

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

View Share Price Target for Ambani Organics Ltd

Competitors

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Ambani Organics Ltd 99.5 Cr. 130 144/94.9158 74.50.00 %7.12 %0.04 % 10.0
Gujchem Distillers India Ltd 165 Cr. 103 437/90.0179 3920.10 %0.21 %0.09 % 1.00
Fairchem Organics Ltd 613 Cr. 471 1,103/428194 2261.59 %10.2 %7.51 % 10.0
Elantas Beck India Ltd 6,592 Cr. 8,315 14,250/7,11144.6 1,2720.09 %21.2 %15.8 % 10.0
Foseco India Ltd 3,483 Cr. 4,621 6,846/3,25142.5 1,3790.54 %16.3 %11.9 % 10.0
Industry Average4,113.08 Cr1,348.11143.25384.560.50%13.78%9.96%7.56

All Competitor Stocks of Ambani Organics Ltd

Quarterly Result

MetricSep 2019Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Sales 3836266167596766627482112111
Expenses 3533245764556461587477106103
Operating Profit 3324344550468
OPM % 7%8%9%7%5%7%5%7%8%0%5%6%7%
Other Income -0-00-0-0-0-0-0-05-00-0
Interest 1121122234435
Depreciation 0001111111122
Profit before tax 110212120-0-121
Tax % 43%21%24%38%32%26%26%41%63%-5,960%33%47%87%
Net Profit 1101111103-210
EPS in Rs 1.141.590.712.641.461.971.351.730.164.15-2.521.210.25

Last Updated: February 6, 2026, 6:47 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 5:40 am

MetricMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 5265797387125132136193223
Expenses 4960746881118124131183208
Operating Profit 35656685914
OPM % 6%7%7%7%7%5%6%3%5%6%
Other Income 0000110520
Interest 2233334788
Depreciation 0111111333
Profit before tax 1222333003
Tax % 32%17%28%39%35%28%35%-1,116%300%
Net Profit 12212223-11
EPS in Rs 2.104.643.412.723.353.123.084.31-1.111.46
Dividend Payout % 0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)100.00%0.00%-50.00%100.00%0.00%0.00%50.00%-133.33%
Change in YoY Net Profit Growth (%)0.00%-100.00%-50.00%150.00%-100.00%0.00%50.00%-183.33%

Ambani Organics Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2017-2018 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:22%
3 Years:16%
TTM:42%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:19%
Stock Price CAGR
10 Years:%
5 Years:22%
3 Years:21%
1 Year:43%
Return on Equity
10 Years:%
5 Years:2%
3 Years:-1%
Last Year:-3%

Last Updated: September 4, 2025, 11:00 pm

Balance Sheet

Last Updated: February 1, 2026, 12:21 am

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 44555667813
Reserves 021012132426394444
Borrowings 13161520345352616061
Other Liabilities 22263126252954689787
Total Liabilities 3848616278112137176208205
Fixed Assets 12131315212221597784
CWIP 00020947870
Investments 0000000000
Other Assets 26354846568069109124121
Total Assets 3848616278112137176208205

Reserves and Borrowings Chart

Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 43-25-4-016-1211
Cash from Investing Activity + -2-2-1-4-6-20-38-12
Cash from Financing Activity + -2-15-210271714-3
Net Cash Flow -003-117-5110
Free Cash Flow 21-31-10-12-22-13-9
CFO/OP 123%80%-19%96%-57%6%204%-262%117%

Free Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-10.00-11.00-9.00-15.00-28.00-47.00-44.00-56.00-51.00

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 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 11210310411712794787280
Inventory Days 537095102927577100103
Days Payable 1291311341008163142194213
Cash Conversion Cycle 35426511813810513-22-29
Working Capital Days -8331423617-1420-29
ROCE %22%20%15%12%9%9%2%7%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Nov 2021Mar 2022Sep 2022Mar 2023Sep 2023Nov 2023Mar 2024Sep 2024Nov 2024Mar 2025Sep 2025
Promoters 72.67%63.59%63.59%63.59%63.59%63.59%57.95%57.95%57.95%61.25%61.25%61.25%
Public 27.34%36.41%36.42%36.41%36.41%36.41%42.04%42.05%42.05%38.75%38.75%38.75%
No. of Shareholders 206227209212210228213251293293281280

Shareholding Pattern Chart

No. of Shareholders

Ambani Organics 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.) -2.11-12.801.073.063.35
Diluted EPS (Rs.) -2.11-12.801.073.063.35
Cash EPS (Rs.) 2.908.325.345.325.38
Book Value[Excl.RevalReserv]/Share (Rs.) 66.8265.6449.7047.6936.49
Book Value[Incl.RevalReserv]/Share (Rs.) 66.8265.6449.7047.6936.49
Revenue From Operations / Share (Rs.) 253.21192.96206.42195.94170.65
PBDIT / Share (Rs.) 14.107.2313.5111.5112.99
PBIT / Share (Rs.) 10.083.2311.249.3110.96
PBT / Share (Rs.) 0.56-10.054.694.365.14
Net Profit / Share (Rs.) -1.124.313.073.133.35
NP After MI And SOA / Share (Rs.) -1.124.313.073.133.35
PBDIT Margin (%) 5.563.746.545.877.61
PBIT Margin (%) 3.981.675.444.756.42
PBT Margin (%) 0.22-5.202.272.223.01
Net Profit Margin (%) -0.442.231.481.591.96
NP After MI And SOA Margin (%) -0.442.231.481.591.96
Return on Networth / Equity (%) -1.676.566.186.559.18
Return on Capital Employeed (%) 8.952.7410.2310.5016.54
Return On Assets (%) -0.411.731.431.792.18
Long Term Debt / Equity (X) 0.420.500.730.370.32
Total Debt / Equity (X) 1.051.192.091.541.70
Asset Turnover Ratio (%) 1.010.871.061.331.23
Current Ratio (X) 1.011.151.011.301.27
Quick Ratio (X) 0.670.830.660.910.86
Inventory Turnover Ratio (X) 5.514.295.175.064.34
Interest Coverage Ratio (X) 1.390.752.082.322.19
Interest Coverage Ratio (Post Tax) (X) 0.820.751.481.631.55
Enterprise Value (Cr.) 131.77126.46118.61112.9951.85
EV / Net Operating Revenue (X) 0.670.920.890.890.59
EV / EBITDA (X) 12.2024.7713.6515.267.86
MarketCap / Net Operating Revenue (X) 0.450.530.390.560.26
Price / BV (X) 1.731.571.632.311.26
Price / Net Operating Revenue (X) 0.450.530.390.560.26
EarningsYield -0.010.040.030.020.07

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Ambani Orgochem Ltd. is a Public Limited Listed company incorporated on 08/07/1985 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L24220MH1985PLC036774 and registration number is 036774. Currently Company is involved in the business activities of Manufacture of basic metals. Company's Total Operating Revenue is Rs. 192.54 Cr. and Equity Capital is Rs. 7.66 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Chemicals - Organic - OthersN-44, MIDC Tarapur, Boisar, Thane Maharashtra 401506Contact not found
Management
NamePosition Held
Mrs. Apooni R ShahChairman & Wholetime Director
Mr. Rakesh H ShahManaging Director
Mr. Bhavin Jitendra PatelNon Exe.Non Ind.Director
Mr. Neerajkumar A PandeyInd. Non-Executive Director
Mr. Sanjay N MehtaIndependent Director
Dr. Prakash A MahanwarNon Exe.Non Ind.Director

FAQ

What is the intrinsic value of Ambani Organics Ltd and is it undervalued?

As of 25 April 2026, Ambani Organics Ltd's intrinsic value is ₹59.11, which is 54.53% lower than the current market price of ₹130.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (0.04 %), book value (₹74.5), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Ambani Organics Ltd?

Ambani Organics Ltd is trading at ₹130.00 as of 25 April 2026, with a FY2026-2027 high of ₹144 and low of ₹94.9. The stock is currently in the middle of its 52-week range. Market cap stands at ₹99.5 Cr..

How does Ambani Organics Ltd's P/E ratio compare to its industry?

Ambani Organics Ltd has a P/E ratio of 158, which is above the industry average of 143.25. The premium over industry average may reflect growth expectations or speculative interest.

Is Ambani Organics Ltd financially healthy?

Key indicators for Ambani Organics Ltd: ROCE of 7.12 % is on the lower side compared to the industry average of 13.78%; ROE of 0.04 % is below ideal levels (industry average: 9.96%). Dividend yield is 0.00 %.

Is Ambani Organics Ltd profitable and how is the profit trend?

Ambani Organics Ltd reported a net profit of ₹-1 Cr in Mar 2025 on revenue of ₹193 Cr. Compared to ₹2 Cr in Mar 2022, the net profit shows a declining trend.

Does Ambani Organics Ltd pay dividends?

Ambani Organics Ltd has a dividend yield of 0.00 % at the current price of ₹130.00. The company is currently not paying meaningful dividends.

Last Updated: March 17, 2026, 3:05 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: | NSE:
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 Ambani Organics 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