CDG Petchem Ltd: Intrinsic Value & Share Price Analysis

Q: What is the intrinsic value of CDG Petchem Ltd and is it undervalued?

As of 27 April 2026, CDG Petchem Ltd's intrinsic value is 380.69, which is 118.79% higher than the current market price of 174.00, suggesting the stock is undervalued. Calculated using the PE ratio method factoring in ROE (351 %), book value (0.71), dividend yield (0.00 %), and 5-year EPS CAGR.

Q: What is the current share price and 52-week range of CDG Petchem Ltd?

CDG Petchem Ltd is trading at 174.00 as of 27 April 2026, with a FY2026-2027 high of 176 and low of 50.1. The stock is currently near its 52-week high. Market cap stands at 161 Cr..

Q: Is CDG Petchem Ltd financially healthy?

Key indicators: ROCE of 5.10 % is on the lower side. Dividend yield is 0.00 %.

Q: Is CDG Petchem Ltd profitable and how is the profit trend?

CDG Petchem Ltd reported a net profit of -1 Cr in Mar 2025 on revenue of 23 Cr. Compared to -2 Cr in Mar 2022, the net profit shows a mixed trend.

Fair Value

₹681.24Undervalued by 291.52%vs CMP ₹174.00

P/E (335.0) × ROE (351.0%) × BV (₹0.71) × DY (2.00%)

₹380.69Undervalued by 118.79%vs CMP ₹174.00

MoS: +54.3% (Strong)Confidence: 28/100 (Low)Models: 1 Under, 1 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹513.24	74%	Under (+195%)
Revenue Multiple	Revenue	₹12.48	26%	Over (-92.8%)
Consensus (2 models)		₹380.69	100%	Undervalued

Key Drivers: EPS CAGR -24.7% drags value — could be higher if earnings stabilize. | P/E of 335 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: -24.7%

*Investments are subject to market risks

Analyst Summary

CDG Petchem Ltd operates in the Packaging & Containers segment, NSE: CDG | BSE: 534796, current market price is ₹174.00, market cap is 161 Cr.. At a glance, stock P/E is 335, ROE is 351 %, ROCE is 5.10 %, book value is 0.71, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹380.69, which is about 118.8% above the current price, so the page currently reads as potentially undervalued rather than fully priced. On operating trend, latest reported sales are about ₹23 Cr versus the prior period change of -43.0%, while latest net profit is about ₹-1 Cr with a prior-period change of -107.1%. The 52-week range shown on this page is 176/50.1, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisCDG Petchem Ltd. is a Public Limited Listed company incorporated on 07/02/2011 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L51100T…

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

Investment Snapshot

CDG Petchem Ltd scores 43/100 (Weak)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health31/100 · Weak

ROCE 5.1% WeakROE 351.0% ExcellentD/E 4.01 High debtInterest Coverage 0.0x RiskyProfitable 0/5 years Inconsistent

Smart Money25/100 · Weak

DII holding down 1.41% MF sellingPromoter decreased by 17.69% Caution

Earnings Quality50/100 · Moderate

OPM stable around -1% Steady

Quarterly Momentum70/100 · Strong

Revenue (4Q): +8% YoY GrowingOPM: 18.1% (up 18.7% YoY) Margin expansion

Industry Rank30/100 · Weak

P/E 335.0 vs industry 44.2 Premium to peersROCE 5.1% vs industry 12.8% Below peersROE 351.0% vs industry 24.7% 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.

Share Price and Basic Stock Data

Last Updated: April 26, 2026, 1:14 am

Market Cap	161 Cr.
Current Price	174
Intrinsic Value	₹380.69
High / Low	176/50.1
Stock P/E	335
Book Value	0.71
Dividend Yield	0.00 %
ROCE	5.10 %
ROE	351 %
Face Value	10.0
PEG Ratio	-13.58

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for CDG Petchem Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
CDG Petchem Ltd	161 Cr.	174	176/50.1	335	0.71	0.00 %	5.10 %	351 %	10.0
Emmbi Industries Ltd	165 Cr.	86.0	127/60.1	20.4	102	0.35 %	8.04 %	3.72 %	10.0
Ecoplast Ltd	167 Cr.	482	773/392	22.2	227	0.00 %	20.2 %	14.6 %	10.0
Bilcare Ltd	149 Cr.	63.1	116/50.0		193	0.00 %	1.10 %	5.58 %	10.0
Apt Packaging Ltd	194 Cr.	164	198/55.6	202	13.1	0.00 %	5.86 %	%	10.0
Industry Average	1,806.90 Cr	315.50		44.19	189.00	0.33%	12.76%	24.70%	7.38

All Competitor Stocks of CDG Petchem Ltd

Quarterly Result

Metric	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Sep 2025	Dec 2025
Sales	14.31	9.39	13.82	10.59	11.73	10.88	7.33	6.36	6.04	5.45	5.25	0.22	22.18
Expenses	14.06	9.19	13.68	10.30	11.39	11.44	7.22	6.53	6.08	5.46	5.45	0.24	18.17
Operating Profit	0.25	0.20	0.14	0.29	0.34	-0.56	0.11	-0.17	-0.04	-0.01	-0.20	-0.02	4.01
OPM %	1.75%	2.13%	1.01%	2.74%	2.90%	-5.15%	1.50%	-2.67%	-0.66%	-0.18%	-3.81%	-9.09%	18.08%
Other Income	0.01	0.26	0.00	0.06	0.00	0.68	0.00	0.06	0.02	0.00	0.10	0.16	0.27
Interest	0.28	0.23	0.52	0.26	0.28	0.27	0.50	0.22	0.16	0.00	0.23	0.00	0.42
Depreciation	0.06	0.07	0.03	0.06	0.04	0.04	0.07	0.05	0.05	0.07	-0.02	0.00	0.98
Profit before tax	-0.08	0.16	-0.41	0.03	0.02	-0.19	-0.46	-0.38	-0.23	-0.08	-0.31	0.14	2.88
Tax %	-287.50%	0.00%	0.00%	33.33%	100.00%	78.95%	-45.65%	7.89%	26.09%	-12.50%	3.23%	7.14%	4.86%
Net Profit	0.15	0.16	-0.42	0.03	0.00	-0.34	-0.24	-0.41	-0.29	-0.06	-0.32	0.14	2.73
EPS in Rs	0.49	0.62	-1.53	0.06	-0.03	-1.66	-1.36	-1.33	-0.97	-0.19	-0.91	0.15	1.73

Last Updated: January 9, 2026, 3:58 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: May 15, 2025, 4:04 am

Metric	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Sales	3.35	32.20	67.06	89.40	39.42	53.40	50.85	40.53	23.10
Expenses	4.47	31.92	65.65	87.98	39.09	54.03	50.00	40.34	23.53
Operating Profit	-1.12	0.28	1.41	1.42	0.33	-0.63	0.85	0.19	-0.43
OPM %	-33.43%	0.87%	2.10%	1.59%	0.84%	-1.18%	1.67%	0.47%	-1.86%
Other Income	1.68	1.24	1.31	1.23	1.60	0.48	0.36	0.73	0.17
Interest	0.01	0.46	1.50	1.29	1.56	1.63	1.35	1.31	0.66
Depreciation	0.12	0.12	0.32	0.30	0.34	0.41	0.28	0.20	0.14
Profit before tax	0.43	0.94	0.90	1.06	0.03	-2.19	-0.42	-0.59	-1.06
Tax %	2.33%	44.68%	23.33%	23.58%	600.00%	5.48%	-9.52%	-6.78%	8.49%
Net Profit	0.42	0.52	0.70	0.81	-0.15	-2.32	-0.38	-0.56	-1.16
EPS in Rs	1.36	1.69	2.27	2.63	-0.49	-7.54	-1.30	-2.40	-3.61
Dividend Payout %	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

Year	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	23.81%	34.62%	15.71%	-118.52%	-1446.67%	83.62%	-47.37%	-107.14%
Change in YoY Net Profit Growth (%)	0.00%	10.81%	-18.90%	-134.23%	-1328.15%	1530.29%	-130.99%	-59.77%

CDG Petchem 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:	-24%
3 Years:	-24%
TTM:	-43%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	15%
TTM:	-52%

Stock Price CAGR
10 Years:	13%
5 Years:	12%
3 Years:	54%
1 Year:	43%

Return on Equity
10 Years:	%
5 Years:	-41%
3 Years:	-63%
Last Year:	-331%

Last Updated: September 5, 2025, 2:51 pm

Balance Sheet

Last Updated: March 3, 2026, 12:42 am

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	3.08	3.08	3.08	3.08	3.08	3.08	3.08	3.08	3.08
Reserves	-0.07	-0.10	0.60	1.41	1.26	-1.06	-1.46	-2.19	-3.30
Borrowings	0.07	4.79	2.59	12.25	18.23	17.36	15.56	11.56	5.76
Other Liabilities	2.71	14.44	18.57	12.88	6.11	7.91	2.90	4.50	6.51
Total Liabilities	5.79	22.21	24.84	29.62	28.68	27.29	20.08	16.95	12.05
Fixed Assets	0.66	3.78	3.31	3.07	6.60	6.60	5.49	4.86	3.25
CWIP	1.56	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.35
Investments	0.00	0.00	0.00	0.00	0.00	0.20	0.01	0.01	0.00
Other Assets	3.57	18.43	21.53	26.55	22.08	20.49	14.58	12.08	8.45
Total Assets	5.79	22.21	24.84	29.62	28.68	27.29	20.08	16.95	12.05

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2017	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	0.00	3.08	-3.45	5.59	2.55	1.06	1.14	-7.22
Cash from Investing Activity +	0.00	0.56	0.87	-4.67	-0.41	0.82	1.11	1.19
Cash from Financing Activity +	0.00	-3.71	2.56	-0.84	-2.08	-1.95	-2.19	6.18
Net Cash Flow	0.00	-0.07	-0.02	0.07	0.06	-0.06	0.06	0.15
Free Cash Flow	0.00	3.24	-3.51	1.77	2.14	1.83	2.24	-6.03
CFO/OP	0%	238%	-227%	1,752%	-429%	122%	600%	1,679%

Free Cash Flow

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-1.19	-4.51	-1.18	-10.83	-17.90	-17.99	-14.71	-11.37	-6.19

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

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	302.90	132.40	84.75	79.98	159.81	93.51	73.65	85.73	114.71
Inventory Days	0.00	50.01	18.54				55.40	108.80	0.00
Days Payable		160.93	101.30				46.45	573.82
Cash Conversion Cycle	302.90	21.48	1.99	79.98	159.81	93.51	82.60	-379.29	114.71
Working Capital Days	70.82	36.50	7.78	25.93	30.65	5.67	9.04	3.24	111.40
ROCE %		25.81%	34.05%	20.34%	7.84%	-2.72%	5.62%	4.87%	-4.34%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	62.10%	62.10%	62.10%	62.10%	62.10%	62.10%	62.10%	62.10%	62.10%	20.69%	20.69%	3.00%
DIIs	2.11%	2.11%	2.11%	2.11%	2.11%	2.11%	2.11%	2.11%	2.11%	0.70%	0.70%	0.70%
Public	35.79%	35.79%	35.80%	35.80%	35.80%	35.79%	35.79%	35.79%	35.79%	78.60%	78.61%	96.30%
No. of Shareholders	1,592	1,620	1,570	1,527	1,531	1,549	1,540	1,532	1,528	1,497	1,476	1,459

Shareholding Pattern Chart

No. of Shareholders

CDG Petchem 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

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	-3.74	-1.80	-1.24	-7.53	-0.49
Diluted EPS (Rs.)	-3.74	-1.80	-1.24	-7.53	-0.49
Cash EPS (Rs.)	-3.29	-1.15	-0.34	-6.19	0.59
Book Value[Excl.RevalReserv]/Share (Rs.)	-0.71	2.87	5.48	6.55	14.09
Book Value[Incl.RevalReserv]/Share (Rs.)	-0.71	2.87	5.48	6.55	14.09
Revenue From Operations / Share (Rs.)	75.06	131.69	165.24	173.53	128.07
PBDIT / Share (Rs.)	-0.86	2.99	3.93	-0.49	6.27
PBIT / Share (Rs.)	-1.31	2.34	3.03	-1.83	5.17
PBT / Share (Rs.)	-3.44	-1.93	-1.35	-7.14	0.09
Net Profit / Share (Rs.)	-3.74	-1.80	-1.24	-7.53	-0.49
NP After MI And SOA / Share (Rs.)	-3.59	-2.39	-1.29	-7.53	-0.49
PBDIT Margin (%)	-1.14	2.27	2.37	-0.28	4.89
PBIT Margin (%)	-1.74	1.77	1.83	-1.05	4.04
PBT Margin (%)	-4.58	-1.46	-0.81	-4.11	0.07
Net Profit Margin (%)	-4.98	-1.36	-0.74	-4.33	-0.38
NP After MI And SOA Margin (%)	-4.78	-1.81	-0.78	-4.33	-0.38
Return on Networth / Equity (%)	0.00	-83.21	-24.50	-114.89	-3.50
Return on Capital Employeed (%)	-3.53	12.84	13.17	-7.00	14.88
Return On Assets (%)	-9.16	-4.34	-1.97	-8.49	-0.52
Long Term Debt / Equity (X)	-26.07	4.82	3.17	2.84	1.43
Total Debt / Equity (X)	-26.07	13.07	9.61	8.61	4.01
Asset Turnover Ratio (%)	1.59	2.19	1.18	1.16	0.70
Current Ratio (X)	12.08	1.05	1.11	1.06	1.19
Quick Ratio (X)	12.07	0.99	0.90	0.98	1.01
Inventory Turnover Ratio (X)	74.38	24.18	11.01	10.73	4.81
Interest Coverage Ratio (X)	-0.40	0.69	0.89	-0.09	1.23
Interest Coverage Ratio (Post Tax) (X)	-0.75	0.57	0.71	-0.41	0.90
Enterprise Value (Cr.)	17.72	23.53	20.23	22.46	24.30
EV / Net Operating Revenue (X)	0.76	0.58	0.39	0.42	0.61
EV / EBITDA (X)	-66.93	25.58	16.74	-148.15	12.60
MarketCap / Net Operating Revenue (X)	0.52	0.29	0.09	0.09	0.17
Price / BV (X)	-54.69	13.47	2.91	2.63	1.63
Price / Net Operating Revenue (X)	0.52	0.29	0.09	0.09	0.17
EarningsYield	-0.09	-0.06	-0.08	-0.43	-0.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

CDG Petchem Ltd. is a Public Limited Listed company incorporated on 07/02/2011 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L51100TG2011PLC072532 and registration number is 072532. Currently Company is involved in the business activities of Manufacture of other knitted and crocheted fabrics. Company's Total Operating Revenue is Rs. 8.99 Cr. and Equity Capital is Rs. 3.08 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Packaging & Containers	Shyam Arihant, Plot No- 10 & 11, Hyderabad Telangana 500003	Contact not found

Management
Name	Position Held
Mr. Manoj Kumar Dugar	Chairman & Managing Director
Mr. Rajesh Chandanmal Dugar	Non Executive Director
Mrs. Renu Dugar	Non Executive Woman Director
Mr. Manoj Kumar	Independent Director
Mr. Arvind Surana	Independent Director
Mr. Manoj Kumar Baid	Independent Director

FAQ

What is the intrinsic value of CDG Petchem Ltd and is it undervalued?

As of 27 April 2026, CDG Petchem Ltd's intrinsic value is ₹380.69, which is 118.79% higher than the current market price of ₹174.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (351 %), book value (₹0.71), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of CDG Petchem Ltd?

CDG Petchem Ltd is trading at ₹174.00 as of 27 April 2026, with a FY2026-2027 high of ₹176 and low of ₹50.1. The stock is currently near its 52-week high. Market cap stands at ₹161 Cr..

How does CDG Petchem Ltd's P/E ratio compare to its industry?

CDG Petchem Ltd has a P/E ratio of 335, which is above the industry average of 44.19. This significantly elevated P/E suggests the market expects strong future growth, or the stock may be overpriced relative to current earnings.

Is CDG Petchem Ltd financially healthy?

Key indicators for CDG Petchem Ltd: ROCE of 5.10 % is on the lower side compared to the industry average of 12.76%; ROE of 351 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is CDG Petchem Ltd profitable and how is the profit trend?

CDG Petchem Ltd reported a net profit of ₹-1 Cr in Mar 2025 on revenue of ₹23 Cr. Compared to ₹-2 Cr in Mar 2022, the net profit shows a mixed trend.

Does CDG Petchem Ltd pay dividends?

CDG Petchem Ltd has a dividend yield of 0.00 % at the current price of ₹174.00. The company is currently not paying meaningful dividends.