Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:17 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 517236 | NSE: CALCOM

Calcom Vision Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹51.05Overvalued by 26.44%vs CMP ₹69.40

P/E (31.1) × ROE (3.3%) × BV (₹61.70) × DY (2.00%)

₹60.92Overvalued by 12.22%vs CMP ₹69.40
MoS: -13.9% (Negative)Confidence: 43/100 (Low)Models: 2 Under, 2 Fair, 4 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹65.0426%Fair (-6.3%)
Graham NumberEarnings₹55.8919%Over (-19.5%)
DCFCash Flow₹8.3013%Over (-88%)
Net Asset ValueAssets₹61.538%Over (-11.3%)
EV/EBITDAEnterprise₹70.1211%Fair (+1%)
Earnings YieldEarnings₹22.508%Over (-67.6%)
ROCE CapitalReturns₹126.108%Under (+81.7%)
Revenue MultipleRevenue₹112.336%Under (+61.9%)
Consensus (8 models)₹60.92100%Overvalued
Key Drivers: EPS CAGR 27.4% lifts DCF — verify sustainability. | ROE 3.3% 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: 27.4%

*Investments are subject to market risks

Investment Snapshot

58
Calcom Vision Ltd scores 58/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health50/100 · Moderate
ROCE 7.2% WeakROE 3.3% WeakD/E 0.90 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 64.3% Stable
Earnings Quality60/100 · Moderate
OPM stable around 6% SteadyWorking capital: 31 days (improving) Efficient
Quarterly Momentum80/100 · Strong
Revenue (4Q): +46% YoY AcceleratingProfit (4Q): +200% YoY StrongOPM: 3.5% (down 6.1% YoY) Margin pressure
Industry Rank45/100 · Moderate
P/E 31.1 vs industry 60.2 Cheaper than peersROCE 7.2% vs industry 14.9% Below peersROE 3.3% vs industry 11.5% 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: April 2, 2026, 4:17 am

Market Cap 97.0 Cr.
Current Price 69.4
Intrinsic Value₹60.92
High / Low 148/67.0
Stock P/E31.1
Book Value 61.7
Dividend Yield0.00 %
ROCE7.21 %
ROE3.26 %
Face Value 10.0
PEG Ratio1.13

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

View Share Price Target for Calcom Vision Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Calcom Vision Ltd 97.0 Cr. 69.4 148/67.031.1 61.70.00 %7.21 %3.26 % 10.0
Symphony Ltd 4,972 Cr. 724 1,349/68430.4 1141.80 %36.8 %32.4 % 2.00
Whirlpool of India Ltd 10,534 Cr. 830 1,474/75630.2 3210.60 %12.6 %9.26 % 10.0
Electronics Mart India Ltd 3,570 Cr. 92.8 168/75.638.8 40.40.00 %10.4 %11.1 % 10.0
HPL Electric & Power Ltd 1,893 Cr. 294 640/25618.7 1490.34 %14.5 %10.8 % 10.0
Industry Average14,072.20 Cr923.2860.24124.510.23%14.89%11.51%6.44

All Competitor Stocks of Calcom Vision Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 44.0946.8833.0839.1740.8847.0718.2734.0844.6660.2645.0850.0655.13
Expenses 40.2443.3130.8937.2538.9544.4917.9731.5140.3755.7441.2946.1853.21
Operating Profit 3.853.572.191.921.932.580.302.574.294.523.793.881.92
OPM % 8.73%7.62%6.62%4.90%4.72%5.48%1.64%7.54%9.61%7.50%8.41%7.75%3.48%
Other Income 0.100.540.160.050.240.990.111.61-1.810.210.211.950.15
Interest 0.880.961.081.181.321.341.251.481.381.691.691.731.81
Depreciation 0.620.640.700.730.760.790.960.960.931.101.371.391.39
Profit before tax 2.452.510.570.060.091.44-1.801.740.171.940.942.71-1.13
Tax % 25.31%41.04%24.56%33.33%55.56%43.75%0.00%0.00%-82.35%38.14%25.53%22.51%-25.66%
Net Profit 1.841.480.430.050.040.81-1.811.740.311.210.702.09-0.85
EPS in Rs 1.441.160.320.040.030.60-1.351.290.220.870.501.49-0.61

Last Updated: March 3, 2026, 11:36 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 2:00 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1515141425524758100160160157211
Expenses 151513132348455495147152146196
Operating Profit 1001253451391214
OPM % 4%1%1%7%8%9%5%6%5%8%5%7%7%
Other Income 0000200001103
Interest 0000112223567
Depreciation 1000011122345
Profit before tax -0-001330118224
Tax % 0%0%0%0%0%0%-64%28%37%30%39%29%
Net Profit -0-001330116113
EPS in Rs -0.18-1.260.221.273.292.850.440.720.674.420.981.042.25
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)200.00%0.00%-100.00%0.00%500.00%-83.33%0.00%
Change in YoY Net Profit Growth (%)0.00%-200.00%-100.00%100.00%500.00%-583.33%83.33%

Calcom Vision Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2017-2018 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:27%
5 Years:27%
3 Years:16%
TTM:27%
Compounded Profit Growth
10 Years:24%
5 Years:42%
3 Years:48%
TTM:740%
Stock Price CAGR
10 Years:42%
5 Years:30%
3 Years:2%
1 Year:-19%
Return on Equity
10 Years:%
5 Years:4%
3 Years:5%
Last Year:3%

Last Updated: September 5, 2025, 2:46 pm

Balance Sheet

Last Updated: March 3, 2026, 12:41 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 333681111111313131414
Reserves -21-22-22-1-1-1-0314551636972
Borrowings 222222-0-0511191832476262
Other Liabilities 55516181516172434304351
Total Liabilities 988212530377799129153189198
Fixed Assets 323991113444854648483
CWIP -0-0-0-000-0000-018
Investments -0-0-0-0-0-0-0-0-0-0011
Other Assets 6651215192433517688103107
Total Assets 988212530377799129153189198

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 0-0214-1-31-5-1-411
Cash from Investing Activity + -00-1-1-4-4-3-3-7-9-17-26
Cash from Financing Activity + 0-000-156212102215
Net Cash Flow -0-001-0000-0-01-0
Free Cash Flow -0-00-43-3-5-1-11-9-19-12
CFO/OP 5%-260%968%148%205%-11%-108%31%-102%-3%-25%97%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-21.00-22.00-22.001.002.000.00-8.00-15.00-13.00-19.00-38.00-50.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 10766577944403881768396108
Inventory Days 3583872912221091671291018698129
Days Payable 15113216838915197122127978366108
Cash Conversion Cycle -918-25-181155382838086128129
Working Capital Days 2441147226252647485631
ROCE %0%-6%8%20%34%39%11%7%5%13%6%7%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 67.17%64.19%63.85%63.85%64.00%64.00%63.70%64.44%64.44%64.44%64.32%64.32%
FIIs 6.96%7.60%7.56%7.56%7.56%7.56%7.53%7.29%7.29%7.29%7.28%7.28%
DIIs 3.67%3.20%3.18%3.18%3.18%3.18%3.17%3.07%3.07%3.07%3.06%3.06%
Public 22.21%25.01%25.40%25.40%25.25%25.25%25.62%25.20%25.20%25.20%25.35%25.35%
No. of Shareholders 6,6467,0107,1127,1197,0136,9687,6517,6617,6007,5277,4357,080

Shareholding Pattern Chart

No. of Shareholders

Calcom Vision 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 23
FaceValue 10.0010.0010.00
Basic EPS (Rs.) 0.810.974.42
Diluted EPS (Rs.) 0.800.934.32
Cash EPS (Rs.) 3.863.206.30
Book Value[Excl.RevalReserv]/Share (Rs.) 40.0735.9127.26
Book Value[Incl.RevalReserv]/Share (Rs.) 59.3356.5249.62
Revenue From Operations / Share (Rs.) 112.66119.05125.13
PBDIT / Share (Rs.) 9.767.4810.70
PBIT / Share (Rs.) 6.935.268.81
PBT / Share (Rs.) 1.451.616.32
Net Profit / Share (Rs.) 1.030.984.41
NP After MI And SOA / Share (Rs.) 0.790.954.41
PBDIT Margin (%) 8.666.288.55
PBIT Margin (%) 6.154.417.04
PBT Margin (%) 1.291.345.05
Net Profit Margin (%) 0.910.823.52
NP After MI And SOA Margin (%) 0.700.803.52
Return on Networth / Equity (%) 1.992.6516.18
Return on Capital Employeed (%) 8.987.2714.29
Return On Assets (%) 0.590.834.36
Long Term Debt / Equity (X) 0.390.390.39
Total Debt / Equity (X) 1.120.970.90
Asset Turnover Ratio (%) 0.921.130.00
Current Ratio (X) 1.271.551.49
Quick Ratio (X) 0.740.940.90
Inventory Turnover Ratio (X) 4.134.010.00
Interest Coverage Ratio (X) 2.352.054.30
Interest Coverage Ratio (Post Tax) (X) 1.561.272.77
Enterprise Value (Cr.) 155.39237.01186.19
EV / Net Operating Revenue (X) 0.981.481.16
EV / EBITDA (X) 11.4023.5513.60
MarketCap / Net Operating Revenue (X) 0.641.220.98
Price / BV (X) 1.824.054.54
Price / Net Operating Revenue (X) 0.641.220.98
EarningsYield 0.010.010.03

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Calcom Vision Ltd. is a Public Limited Listed company incorporated on 30/05/1985 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L92111DL1985PLC021095 and registration number is 021095. Currently Company is involved in the business activities of Manufacture of electric lighting equipment. Company's Total Operating Revenue is Rs. 157.26 Cr. and Equity Capital is Rs. 13.96 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Consumer ElectronicsC-41, Defence Colony, New Delhi Delhi 110024Contact not found
Management
NamePosition Held
Mr. Sushil Kumar MalikChairman & Managing Director
Mr. Abhishek MalikWhole Time Director
Mr. Lajpat Rai GuptaIndependent Director
Mr. Naresh Kumar JainIndependent Director
Mr. Sunder HemrajaniIndependent Director
Mrs. Parvathy VenkateshIndependent Director

FAQ

What is the intrinsic value of Calcom Vision Ltd and is it undervalued?

As of 13 April 2026, Calcom Vision Ltd's intrinsic value is ₹60.92, which is 12.22% lower than the current market price of ₹69.40, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (3.26 %), book value (₹61.7), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Calcom Vision Ltd?

Calcom Vision Ltd is trading at ₹69.40 as of 13 April 2026, with a FY2026-2027 high of ₹148 and low of ₹67.0. The stock is currently near its 52-week low. Market cap stands at ₹97.0 Cr..

How does Calcom Vision Ltd's P/E ratio compare to its industry?

Calcom Vision Ltd has a P/E ratio of 31.1, which is below the industry average of 60.24. This is broadly in line with or below the industry average.

Is Calcom Vision Ltd financially healthy?

Key indicators for Calcom Vision Ltd: ROCE of 7.21 % is on the lower side compared to the industry average of 14.89%; ROE of 3.26 % is below ideal levels (industry average: 11.51%). Dividend yield is 0.00 %.

Is Calcom Vision Ltd profitable and how is the profit trend?

Calcom Vision Ltd reported a net profit of ₹1 Cr in Mar 2025 on revenue of ₹157 Cr. Compared to ₹1 Cr in Mar 2022, the net profit shows a mixed trend.

Does Calcom Vision Ltd pay dividends?

Calcom Vision Ltd has a dividend yield of 0.00 % at the current price of ₹69.40. 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 Calcom Vision 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