Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:07 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543231 | NSE: ADL

Archidply Decor Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹73.32Undervalued by 24.27%vs CMP ₹59.00

P/E (821.0) × ROE (0.1%) × BV (₹91.20) × DY (2.00%)

₹41.33Overvalued by 29.95%vs CMP ₹59.00
MoS: -42.8% (Negative)Confidence: 50/100 (Moderate)Models: 2 Under, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹45.1830%Over (-23.4%)
Graham NumberEarnings₹9.0622%Over (-84.6%)
Net Asset ValueAssets₹91.2910%Under (+54.7%)
EV/EBITDAEnterprise₹52.4912%Over (-11%)
Earnings YieldEarnings₹0.4010%Over (-99.3%)
ROCE CapitalReturns₹39.8410%Over (-32.5%)
Revenue MultipleRevenue₹93.467%Under (+58.4%)
Consensus (7 models)₹41.33100%Overvalued
Key Drivers: EPS CAGR -38.4% drags value — could be higher if earnings stabilize. | P/E of 821 makes PE-ROE unreliable — asset/earnings models are better benchmarks.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -38.4%

*Investments are subject to market risks

Investment Snapshot

38
Archidply Decor Ltd scores 38/100 (Weak)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health53/100 · Moderate
ROCE 3.2% WeakROE 0.1% WeakD/E 0.42 ModerateInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 73.0% Stable
Earnings Quality40/100 · Moderate
OPM stable around 7% SteadyWorking capital: 162 days Capital intensive
Quarterly Momentum25/100 · Weak
Revenue (4Q): -8% YoY DecliningProfit (4Q): -90% YoY Declining
Industry Rank15/100 · Weak
P/E 821.0 vs industry 148.3 Premium to peersROCE 3.2% vs industry 11.7% Below peersROE 0.1% vs industry 30.2% Below peers3Y sales CAGR: 8% Slow

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.

Archidply Decor Ltd Investor Signals

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

Value Trap Score
40/100
Moderate
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 821.0 vs Ind 148.3 | ROCE 3.2% | ROE 0.1% | CFO/NP N/A
Balance Sheet Stress
0/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.42x | IntCov 0.0x | Current 1.65x | Borrow/Reserve 0.42x
Cash Flow Reliability
43/100
Mixed
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹0 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII N/A | Prom 0.00 pp
Business Momentum
-100
Watch closely
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales -20.0% | Q NP -85.7% | Q OPM +0.7 pp
Derived FieldValueHow it is derived
Valuation Gap %-29.9%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.42xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII ChangeN/ALatest FII% minus previous FII%
DII ChangeN/ALatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change-62Latest shareholder count minus previous count
Quarterly Sales Change-20.0%Latest quarter sales vs previous quarter sales
Quarterly Profit Change-85.7%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change+0.7 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:07 am

Market Cap 32.8 Cr.
Current Price 59.0
Intrinsic Value₹41.33
High / Low 122/50.3
Stock P/E821
Book Value 91.2
Dividend Yield0.00 %
ROCE3.21 %
ROE0.12 %
Face Value 10.0
PEG Ratio-21.40

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

View Share Price Target for Archidply Decor Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Archidply Decor Ltd 32.8 Cr. 59.0 122/50.3821 91.20.00 %3.21 %0.12 % 10.0
Greenlam Industries Ltd 5,575 Cr. 218 279/187307 44.50.18 %7.41 %6.07 % 1.00
Century Plyboards (India) Ltd 15,884 Cr. 715 859/61865.5 1110.14 %10.4 %8.47 % 1.00
Rushil Decor Ltd 432 Cr. 14.7 34.0/12.547.1 21.70.68 %10.1 %7.96 % 1.00
Greenply Industries Ltd 2,343 Cr. 188 352/17631.6 67.80.27 %12.4 %12.0 % 1.00
Industry Average2,998.67 Cr156.90148.3164.690.13%11.65%30.18%5.91

All Competitor Stocks of Archidply Decor Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 12.9917.117.5713.0011.8914.7912.3514.1012.0014.0311.0613.1510.52
Expenses 12.3316.357.7512.2111.2312.6111.7013.3111.2513.2910.6412.589.99
Operating Profit 0.660.76-0.180.790.662.180.650.790.750.740.420.570.53
OPM % 5.08%4.44%-2.38%6.08%5.55%14.74%5.26%5.60%6.25%5.27%3.80%4.33%5.04%
Other Income 0.310.330.250.270.340.320.280.390.300.290.290.490.30
Interest 0.400.530.380.420.530.750.620.490.550.560.490.460.43
Depreciation 0.330.320.280.290.300.870.450.460.460.470.410.400.37
Profit before tax 0.240.24-0.590.350.170.88-0.140.230.040.00-0.190.200.03
Tax % 29.17%45.83%-23.73%34.29%35.29%81.82%57.14%-13.04%50.00%-21.05%35.00%0.00%
Net Profit 0.170.12-0.460.220.110.15-0.220.260.010.00-0.140.140.02
EPS in Rs 0.310.22-0.830.400.200.27-0.400.470.020.00-0.250.250.04

Last Updated: March 3, 2026, 12:19 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 9:16 pm

MetricMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 54.2838.9731.8641.5249.8846.9251.9648.76
Expenses 54.3637.1630.8539.2147.0143.4849.0146.50
Operating Profit -0.081.811.012.312.873.442.952.26
OPM % -0.15%4.64%3.17%5.56%5.75%7.33%5.68%4.63%
Other Income 1.161.311.631.071.151.181.241.37
Interest 2.902.782.561.851.632.082.221.94
Depreciation 1.501.441.311.231.291.751.851.65
Profit before tax -3.32-1.10-1.230.301.100.790.120.04
Tax % -0.90%2.73%-43.09%20.00%33.64%96.20%50.00%
Net Profit -3.28-1.13-0.710.250.730.030.060.02
EPS in Rs -656.00-2.03-1.280.451.310.050.110.04
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)65.55%37.17%135.21%192.00%-95.89%100.00%
Change in YoY Net Profit Growth (%)0.00%-28.38%98.04%56.79%-287.89%195.89%

Archidply Decor Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2019-2020 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:6%
3 Years:8%
TTM:-2%
Compounded Profit Growth
10 Years:%
5 Years:16%
3 Years:-35%
TTM:-42%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:1%
1 Year:-13%
Return on Equity
10 Years:%
5 Years:0%
3 Years:1%
Last Year:0%

Last Updated: September 5, 2025, 2:21 pm

Balance Sheet

Last Updated: December 10, 2025, 3:50 am

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 0.055.575.575.575.575.575.575.57
Reserves 51.2444.5944.0244.3345.0945.1945.2045.18
Borrowings 23.2421.5218.7016.7615.4822.0122.4218.82
Other Liabilities 13.7811.837.754.376.106.205.275.75
Total Liabilities 88.3183.5176.0471.0372.2478.9778.4675.32
Fixed Assets 18.5017.0915.8014.9214.3519.7618.6716.97
CWIP 0.000.000.000.000.130.000.030.00
Investments 0.000.010.000.000.000.000.000.00
Other Assets 69.8166.4160.2456.1157.7659.2159.7658.35
Total Assets 88.3183.5176.0471.0372.2478.9778.4675.32

Reserves and Borrowings Chart

Cash Flow

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -9.995.31-2.051.624.92-0.612.11
Cash from Investing Activity + 0.47-1.156.671.51-2.37-0.35-0.36
Cash from Financing Activity + 8.23-4.01-5.01-3.50-2.601.05-1.66
Net Cash Flow -1.290.15-0.39-0.37-0.050.090.08
Free Cash Flow -10.595.31-2.051.624.92-2.451.32
CFO/OP 12,375%299%-194%74%175%-15%77%

Free Cash Flow

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-23.32-19.71-17.69-14.45-12.61-18.57-19.47

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 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 117.54148.73222.94157.36153.30148.82125.68
Inventory Days 295.92455.97424.16306.01220.45307.65272.36
Days Payable 99.21130.4877.1527.6638.8039.0624.31
Cash Conversion Cycle 314.25474.23569.95435.71334.96417.40373.73
Working Capital Days 98.24150.05260.17215.91170.06178.92162.47
ROCE %2.30%1.87%3.19%4.11%4.13%3.18%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 72.97%72.97%72.97%72.97%72.97%72.97%72.97%72.97%72.97%72.97%72.97%72.97%
Public 27.03%27.04%27.03%27.04%27.04%27.04%27.04%27.03%27.03%27.03%27.04%27.04%
No. of Shareholders 7,0806,8556,6496,4736,3386,4367,0386,8426,7226,6446,5656,503

Shareholding Pattern Chart

No. of Shareholders

Archidply Decor 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 20
FaceValue 10.00
Basic EPS (Rs.) -1.99
Diluted EPS (Rs.) -1.99
Cash EPS (Rs.) 0.64
Book Value[Excl.RevalReserv]/Share (Rs.) 90.19
Book Value[Incl.RevalReserv]/Share (Rs.) 90.19
Revenue From Operations / Share (Rs.) 72.36
PBDIT / Share (Rs.) 6.14
PBIT / Share (Rs.) 3.55
PBT / Share (Rs.) -1.83
Net Profit / Share (Rs.) -1.95
NP After MI And SOA / Share (Rs.) -1.99
PBDIT Margin (%) 8.48
PBIT Margin (%) 4.90
PBT Margin (%) -2.52
Net Profit Margin (%) -2.69
NP After MI And SOA Margin (%) -2.74
Return on Networth / Equity (%) -2.20
Return on Capital Employeed (%) 3.82
Return On Assets (%) -1.32
Total Debt / Equity (X) 0.42
Current Ratio (X) 1.65
Quick Ratio (X) 0.75
Interest Coverage Ratio (X) 1.14
Interest Coverage Ratio (Post Tax) (X) 0.64

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Archidply Decor Ltd. is a Public Limited Listed company incorporated on 14/06/2017 and has its registered office in the State of Karnataka, India. Company's Corporate Identification Number(CIN) is L20231KA2017PLC179929 and registration number is 179929. Currently Company is involved in the business activities of Manufacture of insecticides, rodenticides, fungicides, herbicides. Company's Total Operating Revenue is Rs. 52.48 Cr. and Equity Capital is Rs. 5.57 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
LaminatesSy. No.19, KSSIDC Industrial Area, Bangalore Road, Katmachanahalli, Chintamani Karnataka 563125Contact not found
Management
NamePosition Held
Mr. Shyam DagaChairman & Managing Director
Mr. Rajiv DagaDirector
Mr. Kukkehalli Raviraj HedgeDirector
Mrs. Akshatha RaiDirector
Mr. Dinesh Kumar MardaDirector
Mr. Neeraj MittalDirector

FAQ

What is the intrinsic value of Archidply Decor Ltd and is it undervalued?

As of 07 April 2026, Archidply Decor Ltd's intrinsic value is ₹41.33, which is 29.95% lower than the current market price of ₹59.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (0.12 %), book value (₹91.2), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Archidply Decor Ltd?

Archidply Decor Ltd is trading at ₹59.00 as of 07 April 2026, with a FY2026-2027 high of ₹122 and low of ₹50.3. The stock is currently near its 52-week low. Market cap stands at ₹32.8 Cr..

How does Archidply Decor Ltd's P/E ratio compare to its industry?

Archidply Decor Ltd has a P/E ratio of 821, which is above the industry average of 148.31. This significantly elevated P/E suggests the market expects strong future growth, or the stock may be overpriced relative to current earnings.

Is Archidply Decor Ltd financially healthy?

Key indicators for Archidply Decor Ltd: ROCE of 3.21 % is on the lower side compared to the industry average of 11.65%; ROE of 0.12 % is below ideal levels (industry average: 30.18%). Dividend yield is 0.00 %.

Is Archidply Decor Ltd profitable and how is the profit trend?

Archidply Decor Ltd reported a net profit of ₹0 Cr in Mar 2025 on revenue of ₹52 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows a declining trend.

Does Archidply Decor Ltd pay dividends?

Archidply Decor Ltd has a dividend yield of 0.00 % at the current price of ₹59.00. 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 Archidply Decor 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