Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post

Chamanlal Setia Exports Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹228.07Overvalued by 13.94%vs CMP ₹265.00

P/E (13.0) × ROE (14.2%) × BV (₹153.00) × DY (0.94%)

₹237.39Overvalued by 10.42%vs CMP ₹265.00
MoS: -11.6% (Negative)Confidence: 48/100 (Moderate)Models: 3 Under, 2 Fair, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹251.1320%Fair (-5.2%)
Graham NumberEarnings₹264.5514%Fair (-0.2%)
Earnings PowerEarnings₹177.6812%Over (-33%)
DCFCash Flow₹325.2612%Under (+22.7%)
Net Asset ValueAssets₹152.696%Over (-42.4%)
EV/EBITDAEnterprise₹219.598%Over (-17.1%)
Dividend DiscountDividends₹30.808%Over (-88.4%)
Earnings YieldEarnings₹203.306%Over (-23.3%)
ROCE CapitalReturns₹393.508%Under (+48.5%)
Revenue MultipleRevenue₹300.365%Under (+13.3%)
Consensus (10 models)₹237.39100%Overvalued
Key Drivers: Wide model spread (₹31–₹394) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 10.1%

*Investments are subject to market risks

Analyst Summary

Chamanlal Setia Exports Ltd operates in the Agricultural Products segment, NSE: CLSEL | BSE: 530307, current market price is ₹265.00, market cap is 1,319 Cr.. At a glance, stock P/E is 13.0, ROE is 14.2 %, ROCE is 16.7 %, book value is 153, dividend yield is 0.94 %. The latest intrinsic value estimate is ₹237.39, around 10.4% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹1,495 Cr versus the prior period change of 10.3%, while latest net profit is about ₹103 Cr with a prior-period change of -11.2%. The 52-week range shown on this page is 396/204, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisChaman Lal Setia Exports Ltd. is a Public Limited Listed company incorporated on 21/09/1994 and has its registered office in the State of Punjab, India. Company's Corporate Identification Number(CIN)…

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

Investment Snapshot

56
Chamanlal Setia Exports Ltd scores 56/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health77/100 · Strong
ROCE 16.7% GoodROE 14.2% GoodD/E 0.27 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money60/100 · Moderate
FII holding up 1.07% (6mo) AccumulatingDII holding down 1.02% MF sellingPromoter holding at 74.1% Stable
Earnings Quality40/100 · Moderate
OPM stable around 11% SteadyWorking capital: 141 days Capital intensive
Quarterly Momentum25/100 · Weak
Revenue (4Q): -9% YoY DecliningProfit (4Q): 0% YoY Declining
Industry Rank80/100 · Strong
P/E 13.0 vs industry 30.5 Cheaper than peersROCE 16.7% vs industry 11.8% Above peers3Y sales CAGR: 17% 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 26, 2026, 1:14 am

Market Cap 1,319 Cr.
Current Price 265
Intrinsic Value₹230.98
High / Low 396/204
Stock P/E13.0
Book Value 153
Dividend Yield0.94 %
ROCE16.7 %
ROE14.2 %
Face Value 2.00
PEG Ratio1.29

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

View Share Price Target for Chamanlal Setia Exports Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Chamanlal Setia Exports Ltd 1,319 Cr. 265 396/20413.0 1530.94 %16.7 %14.2 % 2.00
Gulshan Polyols Ltd 1,135 Cr. 182 220/12214.8 1030.16 %6.31 %3.92 % 1.00
Bombay Super Hybrid Seeds Ltd 1,072 Cr. 102 152/59.240.5 11.40.00 %21.2 %28.8 % 1.00
AVT Natural Products Ltd 1,023 Cr. 67.2 83.8/53.317.9 34.41.04 %12.8 %9.89 % 1.00
Mangalam Global Enterprise Ltd 447 Cr. 13.6 18.5/9.5112.3 7.520.07 %16.8 %16.2 % 1.00
Industry Average3,622.00 Cr248.0230.54106.660.32%11.80%12.46%4.00

All Competitor Stocks of Chamanlal Setia Exports Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 354357263309400384363369395368307273431
Expenses 303309225273348348331333356334278249380
Operating Profit 51493936523632364033292451
OPM % 15%14%15%12%13%9%9%10%10%9%10%9%12%
Other Income 2712422232241
Interest 2321342125222
Depreciation 121122112-1111
Profit before tax 50503735523130363932292548
Tax % 25%25%25%25%25%25%25%25%25%23%25%25%26%
Net Profit 37382726392323272925221936
EPS in Rs 7.247.305.315.077.484.494.375.375.834.944.353.817.23

Last Updated: March 3, 2026, 11:28 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 2:16 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 4165084834937477657988519321,3871,3561,4951,379
Expenses 3834714244296777027197348371,2281,1941,3541,241
Operating Profit 3237596570637911895159162141138
OPM % 8%7%12%13%9%8%10%14%10%11%12%9%10%
Other Income 225322334111099
Interest 4645877677101011
Depreciation 3334445556742
Profit before tax 2730575860537011087157155136134
Tax % 33%34%35%34%31%35%25%25%25%25%25%25%
Net Profit 182037394234528265118116103101
EPS in Rs 3.513.757.217.458.056.6510.1415.8512.5622.7522.3520.6920.33
Dividend Payout % 8%10%11%5%5%7%5%4%-0%4%10%12%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)11.11%85.00%5.41%7.69%-19.05%52.94%57.69%-20.73%81.54%-1.69%-11.21%
Change in YoY Net Profit Growth (%)0.00%73.89%-79.59%2.29%-26.74%71.99%4.75%-78.42%102.27%-83.23%-9.51%

Chamanlal Setia Exports 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:13%
3 Years:17%
TTM:-1%
Compounded Profit Growth
10 Years:18%
5 Years:14%
3 Years:16%
TTM:-8%
Stock Price CAGR
10 Years:27%
5 Years:24%
3 Years:38%
1 Year:17%
Return on Equity
10 Years:20%
5 Years:19%
3 Years:18%
Last Year:14%

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

Balance Sheet

Last Updated: February 1, 2026, 2:32 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 99910101010101010101010
Reserves 5770101137184215263339399598704723750
Borrowings 6150244473106689611812117512367
Other Liabilities 29374861666483749489105111145
Total Liabilities 157167183252333396424519621818994968972
Fixed Assets 212222222729374852133143156164
CWIP 00013210569562
Investments 0010131310000074
Other Assets 135145159228290352376466562676846806733
Total Assets 157167183252333396424519621818994968972

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -212163-17-49-225137-587-3873
Cash from Investing Activity + 331-3-10-5-19-8-7-4-6-11
Cash from Financing Activity + 26-11-25192226-332215-445-62
Net Cash Flow 81339-1-37-1-051-50-10-0
Free Cash Flow -172566-23-60-273026-69-2-5255
CFO/OP -33%95%149%6%-44%-4%87%55%-38%29%0%76%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-29.00-13.0035.0021.00-3.00-43.0011.0022.00-23.0038.00-13.0018.00

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 423424254054465168405456
Inventory Days 75625311296113131145184149180142
Days Payable 63465714915334
Cash Conversion Cycle 1109373130131159163186237186231194
Working Capital Days 5045417986107118125157124150141
ROCE %29%28%46%39%29%20%23%30%19%26%20%17%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 73.87%73.89%73.89%73.86%73.86%73.86%74.05%74.05%74.05%74.05%74.05%74.05%
FIIs 1.17%1.85%1.72%1.88%1.77%2.04%1.40%1.86%2.01%2.44%2.81%3.08%
DIIs 0.03%0.00%0.38%0.28%0.00%0.00%1.30%2.56%2.62%2.72%1.97%1.60%
Public 24.94%24.26%24.01%23.98%24.37%24.11%23.25%21.52%21.32%20.80%21.17%21.27%
No. of Shareholders 20,71721,87426,74026,63133,29833,29631,94428,70227,81727,64229,46328,474

Shareholding Pattern Chart

No. of Shareholders

Chamanlal Setia Exports 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 2.002.002.002.002.00
Basic EPS (Rs.) 20.6822.3622.7612.5715.86
Diluted EPS (Rs.) 20.6822.3622.7612.5715.86
Cash EPS (Rs.) 21.4223.7223.8813.5816.84
Book Value[Excl.RevalReserv]/Share (Rs.) 131.41122.58102.1979.1767.58
Book Value[Incl.RevalReserv]/Share (Rs.) 147.46138.01117.6179.1767.58
Dividend / Share (Rs.) 0.002.250.000.000.56
Revenue From Operations / Share (Rs.) 300.70262.04268.17180.25164.59
PBDIT / Share (Rs.) 30.1233.1432.9319.1523.43
PBIT / Share (Rs.) 29.3931.7831.7918.1422.45
PBT / Share (Rs.) 27.4229.8730.3916.8321.20
Net Profit / Share (Rs.) 20.6922.3522.7512.5615.85
PBDIT Margin (%) 10.0112.6412.2710.6214.23
PBIT Margin (%) 9.7712.1211.8510.0613.63
PBT Margin (%) 9.1211.3911.339.3312.87
Net Profit Margin (%) 6.888.538.486.969.63
Return on Networth / Equity (%) 15.7418.2322.2515.8623.45
Return on Capital Employeed (%) 18.3521.2924.9320.1028.42
Return On Assets (%) 10.6311.6214.3810.4615.79
Long Term Debt / Equity (X) 0.090.080.090.130.16
Total Debt / Equity (X) 0.180.270.220.280.27
Asset Turnover Ratio (%) 1.521.501.931.641.81
Current Ratio (X) 4.703.804.273.644.21
Quick Ratio (X) 2.171.561.651.512.10
Inventory Turnover Ratio (X) 3.200.460.410.380.42
Dividend Payout Ratio (NP) (%) 0.000.000.004.453.15
Dividend Payout Ratio (CP) (%) 0.000.000.004.122.96
Earning Retention Ratio (%) 0.000.000.0095.5596.85
Cash Earning Retention Ratio (%) 0.000.000.0095.8897.04
Interest Coverage Ratio (X) 15.3217.3823.3914.6118.76
Interest Coverage Ratio (Post Tax) (X) 11.5212.7217.1610.5813.69
Enterprise Value (Cr.) 1610.651161.85964.46618.56477.26
EV / Net Operating Revenue (X) 1.080.850.690.660.56
EV / EBITDA (X) 10.766.785.666.243.94
MarketCap / Net Operating Revenue (X) 1.030.770.640.540.52
Retention Ratios (%) 0.000.000.0095.5496.84
Price / BV (X) 2.361.661.681.241.27
Price / Net Operating Revenue (X) 1.030.770.640.540.52
EarningsYield 0.060.100.130.120.18

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Chaman Lal Setia Exports Ltd. is a Public Limited Listed company incorporated on 21/09/1994 and has its registered office in the State of Punjab, India. Company's Corporate Identification Number(CIN) is L51909PB1994PLC015083 and registration number is 015083. Currently Company is involved in the business activities of Rice milling. Company's Total Operating Revenue is Rs. 1495.26 Cr. and Equity Capital is Rs. 9.95 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Agricultural ProductsMiranKot Road, Amritsar Punjab 143002Contact not found
Management
NamePosition Held
Mr. Vijay Kumar SetiaChairman & Managing Director
Mr. Rajeev SetiaJoint Managing Director & CFO
Mr. Ankit SetiaWhole Time Director
Mr. Sankesh SetiaWhole Time Director
Mr. Arun Kumar VermaIndependent Director
Ms. Pooja KukarIndependent Director
Mrs. Ridhima BahlIndependent Director
Mr. Sakshi SodhiIndependent Director

FAQ

What is the intrinsic value of Chamanlal Setia Exports Ltd and is it undervalued?

As of 26 April 2026, Chamanlal Setia Exports Ltd's intrinsic value is ₹237.39, which is 10.42% lower than the current market price of ₹265.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (14.2 %), book value (₹153), dividend yield (0.94 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Chamanlal Setia Exports Ltd?

Chamanlal Setia Exports Ltd is trading at ₹265.00 as of 26 April 2026, with a FY2026-2027 high of ₹396 and low of ₹204. The stock is currently in the middle of its 52-week range. Market cap stands at ₹1,319 Cr..

How does Chamanlal Setia Exports Ltd's P/E ratio compare to its industry?

Chamanlal Setia Exports Ltd has a P/E ratio of 13.0, which is below the industry average of 30.54. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Chamanlal Setia Exports Ltd financially healthy?

Key indicators for Chamanlal Setia Exports Ltd: ROCE of 16.7 % indicates efficient capital utilization. Dividend yield is 0.94 %.

Is Chamanlal Setia Exports Ltd profitable and how is the profit trend?

Chamanlal Setia Exports Ltd reported a net profit of ₹103 Cr in Mar 2025 on revenue of ₹1,495 Cr. Compared to ₹65 Cr in Mar 2022, the net profit shows an improving trend.

Does Chamanlal Setia Exports Ltd pay dividends?

Chamanlal Setia Exports Ltd has a dividend yield of 0.94 % at the current price of ₹265.00. The company pays dividends, though the yield is modest.

Last Updated: April 26, 2026, 1:14 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 530307 | NSE: CLSEL
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 Chamanlal Setia Exports 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