Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:30 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 526355 | NSE: DUROPACK

Duropack Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹45.58Fairly Valued by 6.41%vs CMP ₹48.70

P/E (16.8) × ROE (8.1%) × BV (₹41.10) × DY (2.00%)

₹44.26Fairly Valued by 9.12%vs CMP ₹48.70
MoS: -10% (Negative)Confidence: 51/100 (Moderate)Models: 1 Under, 3 Fair, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹47.0322%Fair (-3.4%)
Graham NumberEarnings₹51.7916%Fair (+6.3%)
Earnings PowerEarnings₹34.6913%Over (-28.8%)
DCFCash Flow₹36.4213%Over (-25.2%)
Net Asset ValueAssets₹41.047%Over (-15.7%)
EV/EBITDAEnterprise₹67.919%Under (+39.4%)
Earnings YieldEarnings₹29.007%Over (-40.5%)
ROCE CapitalReturns₹50.147%Fair (+3%)
Revenue MultipleRevenue₹31.115%Over (-36.1%)
Consensus (9 models)₹44.26100%Fairly Valued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 3.2%

*Investments are subject to market risks

Investment Snapshot

58
Duropack Ltd scores 58/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health70/100 · Strong
ROCE 10.3% AverageROE 8.1% AverageD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 69.9% Stable
Earnings Quality50/100 · Moderate
OPM stable around 9% Steady
Quarterly Momentum60/100 · Moderate
Revenue (4Q): +22% YoY AcceleratingProfit (4Q): -38% YoY Declining
Industry Rank50/100 · Moderate
P/E 16.8 vs industry 19.2 In-lineROCE 10.3% vs industry 14.0% Average3Y sales CAGR: 11% 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, 4:30 am

Market Cap 25.7 Cr.
Current Price 48.7
Intrinsic Value₹44.26
High / Low 105/40.0
Stock P/E16.8
Book Value 41.1
Dividend Yield0.00 %
ROCE10.3 %
ROE8.09 %
Face Value 10.0
PEG Ratio5.29

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

View Share Price Target for Duropack Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Duropack Ltd 25.7 Cr. 48.7 105/40.016.8 41.10.00 %10.3 %8.09 % 10.0
Tainwala Chemicals & Plastics (India) Ltd 167 Cr. 179 275/15515.7 1841.68 %4.24 %3.31 % 10.0
Bansal Roofing Products Ltd 162 Cr. 123 135/91.718.1 26.80.82 %22.4 %18.2 % 10.0
Premier Polyfilm Ltd 642 Cr. 61.3 69.0/38.022.2 12.60.24 %29.9 %24.4 % 1.00
G M Polyplast Ltd 80.8 Cr. 60.0 98.0/55.011.0 31.70.00 %28.8 %21.0 % 10.0
Industry Average488.67 Cr96.4819.2170.820.33%14.04%11.51%7.70

All Competitor Stocks of Duropack Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 8.597.707.248.428.337.686.298.818.639.098.2710.5810.44
Expenses 7.767.306.547.597.407.225.577.917.898.267.489.509.35
Operating Profit 0.830.400.700.830.930.460.720.900.740.830.791.081.09
OPM % 9.66%5.19%9.67%9.86%11.16%5.99%11.45%10.22%8.57%9.13%9.55%10.21%10.44%
Other Income 0.260.250.170.150.210.130.230.780.29-0.080.010.010.01
Interest 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Depreciation 0.180.130.180.190.210.190.200.240.330.510.290.340.35
Profit before tax 0.910.520.690.790.930.400.751.440.700.240.510.750.75
Tax % 17.58%51.92%24.64%10.13%26.88%45.00%26.67%22.92%18.57%29.17%21.57%33.33%38.67%
Net Profit 0.740.250.530.710.680.230.551.110.570.170.400.500.46
EPS in Rs 1.400.471.011.351.290.441.042.111.080.320.760.950.87

Last Updated: March 3, 2026, 10:14 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 4:25 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 10.9911.8710.6412.0914.0817.3817.1420.6024.1031.0531.6732.8338.38
Expenses 10.1510.929.7711.1912.9616.0515.6018.7222.2728.2028.7429.6434.59
Operating Profit 0.840.950.870.901.121.331.541.881.832.852.933.193.79
OPM % 7.64%8.00%8.18%7.44%7.95%7.65%8.98%9.13%7.59%9.18%9.25%9.72%9.87%
Other Income 0.140.150.040.040.030.020.04-0.040.460.680.661.22-0.05
Interest 0.010.000.000.000.000.000.000.000.000.000.000.000.00
Depreciation 0.320.450.260.230.190.270.430.340.520.660.761.291.49
Profit before tax 0.650.650.650.710.961.081.151.501.772.872.833.122.25
Tax % 23.08%12.31%18.46%25.35%32.29%23.15%26.09%30.67%25.99%25.44%23.67%23.40%
Net Profit 0.510.570.520.530.650.830.851.041.312.142.162.401.53
EPS in Rs 0.971.080.991.011.231.571.611.972.484.064.104.552.90
Dividend Payout % 0.00%0.00%0.00%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

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)11.76%-8.77%1.92%22.64%27.69%2.41%22.35%25.96%63.36%0.93%11.11%
Change in YoY Net Profit Growth (%)0.00%-20.54%10.70%20.72%5.05%-25.28%19.94%3.61%37.40%-62.42%10.18%

Duropack 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:14%
3 Years:11%
TTM:13%
Compounded Profit Growth
10 Years:15%
5 Years:23%
3 Years:31%
TTM:4%
Stock Price CAGR
10 Years:26%
5 Years:49%
3 Years:-14%
1 Year:9%
Return on Equity
10 Years:10%
5 Years:11%
3 Years:12%
Last Year:12%

Last Updated: September 5, 2025, 3:16 pm

Balance Sheet

Last Updated: December 4, 2025, 2:46 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 4.654.654.654.654.654.654.654.655.275.275.275.275.27
Reserves 0.701.271.792.573.394.445.456.778.209.8413.1715.0916.39
Borrowings 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Other Liabilities 0.910.960.781.211.502.052.082.722.933.323.454.225.22
Total Liabilities 6.266.887.228.439.5411.1412.1814.1416.4018.4321.8924.5826.88
Fixed Assets 2.011.591.451.321.372.452.873.074.915.265.2411.7711.67
CWIP 0.000.000.000.000.000.000.000.000.000.000.800.000.00
Investments 0.001.203.403.594.324.334.504.814.536.219.224.815.28
Other Assets 4.254.092.373.523.854.364.816.266.966.966.638.009.93
Total Assets 6.266.887.228.439.5411.1412.1814.1416.4018.4321.8924.5826.88

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 0.220.961.09-0.091.160.801.910.730.105.451.771.24
Cash from Investing Activity + -0.19-1.23-2.320.11-0.73-1.13-0.85-1.08-1.53-2.50-3.59-1.48
Cash from Financing Activity + 0.000.00-0.040.000.000.00-0.020.000.810.000.000.00
Net Cash Flow 0.03-0.27-1.270.010.43-0.331.05-0.36-0.622.94-1.82-0.24
Free Cash Flow 0.030.930.97-0.170.93-0.551.06-0.04-2.254.470.24-5.79
CFO/OP 26%101%125%11%123%79%140%62%33%209%81%60%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow0.840.950.870.901.121.331.541.881.832.852.933.19

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

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 40.8531.6734.9970.9556.2558.1754.7347.4954.9814.6923.5139.80
Inventory Days 37.8241.1727.0718.5023.1621.5918.6450.1554.9325.3925.0934.66
Days Payable 19.5919.1017.8934.9028.3042.0038.2430.7243.4322.6930.3537.90
Cash Conversion Cycle 59.0853.7444.1854.5551.1137.7635.1366.9266.4917.4018.2636.56
Working Capital Days 50.8147.0542.8862.4946.6644.1032.3744.3059.679.2916.6033.69
ROCE %12.95%11.54%10.52%9.81%12.32%12.49%11.99%15.15%11.65%15.40%13.77%10.26%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 69.89%69.89%69.89%69.89%69.89%69.89%69.89%69.89%69.89%69.89%69.89%69.89%
Public 30.12%30.12%30.11%30.12%30.12%30.11%30.13%30.11%30.12%30.12%30.11%30.11%
No. of Shareholders 6,0176,0846,0846,0165,9095,8165,9375,5975,5225,4425,4015,344

Shareholding Pattern Chart

No. of Shareholders

Duropack 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.) 4.544.104.062.632.24
Diluted EPS (Rs.) 4.544.104.062.482.24
Cash EPS (Rs.) 6.985.535.313.472.97
Book Value[Excl.RevalReserv]/Share (Rs.) 38.6234.9828.6625.5524.56
Book Value[Incl.RevalReserv]/Share (Rs.) 38.6234.9828.6625.5524.56
Revenue From Operations / Share (Rs.) 62.2660.0858.8945.7144.28
PBDIT / Share (Rs.) 8.376.816.704.364.46
PBIT / Share (Rs.) 5.935.375.443.363.73
PBT / Share (Rs.) 5.935.375.443.363.23
Net Profit / Share (Rs.) 4.544.094.062.482.24
PBDIT Margin (%) 13.4411.3311.379.5310.05
PBIT Margin (%) 9.528.949.247.358.41
PBT Margin (%) 9.528.949.237.357.30
Net Profit Margin (%) 7.296.816.895.425.05
Return on Networth / Equity (%) 11.7611.7014.169.709.11
Return on Capital Employeed (%) 14.7914.9118.2312.7614.66
Return On Assets (%) 9.749.8611.957.967.37
Asset Turnover Ratio (%) 1.411.591.811.581.55
Current Ratio (X) 2.262.032.932.742.54
Quick Ratio (X) 1.671.522.231.741.72
Inventory Turnover Ratio (X) 18.6814.4410.617.8011.62
Interest Coverage Ratio (X) 3394.693590.101307.705742.005182.25
Interest Coverage Ratio (Post Tax) (X) 1843.692160.10794.003268.003178.00
Enterprise Value (Cr.) 37.7144.3142.8216.335.58
EV / Net Operating Revenue (X) 1.151.401.380.670.27
EV / EBITDA (X) 8.5512.3412.137.112.69
MarketCap / Net Operating Revenue (X) 1.191.451.490.690.32
Price / BV (X) 1.922.493.061.240.58
Price / Net Operating Revenue (X) 1.191.451.490.690.32
EarningsYield 0.060.040.040.070.15

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Duropack Ltd. is a Public Limited Listed company incorporated on 08/03/1994 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L74899DL1986PLC025835 and registration number is 025835. Currently Company is involved in the business activities of Manufacture of plastic articles for the packing of goods (plastic bags, sacks, containers, boxes, cases, carboys, bottles etc.). Company's Total Operating Revenue is Rs. 32.83 Cr. and Equity Capital is Rs. 5.27 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Plastics - Sheets/Films3123, Sector-D, Pocket III, New Delhi Delhi 110070Contact not found
Management
NamePosition Held
Mr. Vivek JainManaging Director
Mr. Vineet JainWholeTime Director & CFO
Ms. Atula JainNon Executive Director
Mr. Udainath PipalaniIndependent Director
Mr. Shekhar SingalIndependent Director

FAQ

What is the intrinsic value of Duropack Ltd and is it undervalued?

As of 18 April 2026, Duropack Ltd's intrinsic value is ₹44.26, which is 9.12% lower than the current market price of ₹48.70, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (8.09 %), book value (₹41.1), dividend yield (0.00 %), and 5-year EPS CAGR.

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

Duropack Ltd is trading at ₹48.70 as of 18 April 2026, with a FY2026-2027 high of ₹105 and low of ₹40.0. The stock is currently near its 52-week low. Market cap stands at ₹25.7 Cr..

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

Duropack Ltd has a P/E ratio of 16.8, which is below the industry average of 19.21. This is broadly in line with or below the industry average.

Is Duropack Ltd financially healthy?

Key indicators for Duropack Ltd: ROCE of 10.3 % is moderate. Dividend yield is 0.00 %.

Is Duropack Ltd profitable and how is the profit trend?

Duropack Ltd reported a net profit of ₹2 Cr in Mar 2025 on revenue of ₹33 Cr. Compared to ₹1 Cr in Mar 2022, the net profit shows an improving trend.

Does Duropack Ltd pay dividends?

Duropack Ltd has a dividend yield of 0.00 % at the current price of ₹48.70. 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 Duropack 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