Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:55 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 533638 | NSE: FLEXITUFF

Flexituff Ventures International Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹13.00Undervalued by 103.44%vs CMP ₹6.39

P/E (15.0) × ROE (15.0%) × BV (₹7.08) × DY (2.00%)

Defaults: P/E=15, ROE=15%

₹505.91Undervalued by 7,817.21%vs CMP ₹6.39
MoS: +98.7% (Strong)Confidence: 58/100 (Moderate)Models: All 5: Undervalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹21.5027%Under (+236.5%)
Graham NumberEarnings₹107.4227%Under (+1581.1%)
DCFCash Flow₹1,694.9221%Under (+26424.6%)
Earnings YieldEarnings₹724.3014%Under (+11234.9%)
Revenue MultipleRevenue₹43.9711%Under (+588.1%)
Consensus (5 models)₹505.91100%Undervalued
Key Drivers: EPS CAGR 65.4% lifts DCF — verify sustainability. | Wide model spread (₹22–₹1,695) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 65.4% · Defaults: P/E=15, ROE=15%

*Investments are subject to market risks

Investment Snapshot

31
Flexituff Ventures International Ltd scores 31/100 (Weak)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health23/100 · Weak
ROCE 8.1% AverageROE 0.0% WeakD/E 2.50 High debtInterest Coverage 0.0x RiskyProfitable 1/5 years Inconsistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 32.2% Stable
Earnings Quality40/100 · Moderate
OPM contracting (-1% → -29%) Declining
Quarterly Momentum15/100 · Weak
Revenue (4Q): -67% YoY DecliningProfit (4Q): -144% YoY DecliningOPM: -59.0% (down 68.0% YoY) Margin pressure
Industry Rank40/100 · Moderate
ROCE 8.1% vs industry 12.9% Average3Y sales CAGR: -35% 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.

Flexituff Ventures International Ltd Investor Signals

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

Value Trap Score
50/100
Moderate
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 0.0 vs Ind 12.6 | ROCE 8.1% | ROE 0.0% | CFO/NP N/A
Balance Sheet Stress
50/100
Manageable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 2.50x | IntCov 0.0x | Current 0.56x | Borrow/Reserve N/A
Cash Flow Reliability
29/100
Weak
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹238 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII 0.00 pp | DII 0.00 pp | Prom 0.00 pp
Business Momentum
+100
Stable
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales -45.5% | Q NP 0.0% | Q OPM +37.0 pp
Derived FieldValueHow it is derived
Valuation Gap %+7,817.2%((Fair Value - CMP) / CMP) × 100
Borrowings / ReservesN/ALatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII Change0.00 ppLatest FII% minus previous FII%
DII Change0.00 ppLatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change+187Latest shareholder count minus previous count
Quarterly Sales Change-45.5%Latest quarter sales vs previous quarter sales
Quarterly Profit Change0.0%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change+37.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:55 am

Market Cap 21.0 Cr.
Current Price 6.39
Intrinsic Value₹505.91
High / Low 44.0/6.04
Stock P/E
Book Value 7.08
Dividend Yield0.00 %
ROCE8.07 %
ROE%
Face Value 10.0
PEG Ratio0.00

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

View Share Price Target for Flexituff Ventures International Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
HCP Plastene Bulkpack Ltd 177 Cr. 166 216/88.88.84 63.40.60 %13.2 %17.5 % 10.0
Time Technoplast Ltd 8,270 Cr. 168 249/15318.5 61.60.75 %17.4 %14.2 % 1.00
Huhtamaki India Ltd 1,219 Cr. 161 273/14910.4 1631.24 %13.0 %9.84 % 2.00
Flexituff Ventures International Ltd 21.0 Cr. 6.39 44.0/6.04 7.080.00 %8.07 %% 10.0
Industry Average3,222.00 Cr125.3512.5873.770.65%12.92%13.85%5.75

All Competitor Stocks of Flexituff Ventures International Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 25922518416117714711380856361116
Expenses 264256204184191178164157777288229
Operating Profit -4-31-20-23-14-30-50-778-9-28-11-3
OPM % -2%-14%-11%-14%-8%-21%-45%-96%9%-14%-46%-96%-59%
Other Income 3421121544011811
Interest 1718171821222453879610
Depreciation 171716151514141210-0666
Profit before tax -36-62-52-54-49-65-87449-39-15-24-22-18
Tax % -1%-6%-61%-29%-44%-17%-27%38%-69%2%-53%-18%-0%
Net Profit -36-58-20-38-28-54-64277-12-16-12-18-18
EPS in Rs -14.42-20.32-8.14-14.23-10.24-17.64-20.6990.14-3.62-4.76-3.52-5.58-5.49

Last Updated: January 12, 2026, 9:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 2:46 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1,0851,1771,3131,4571,2611,2458858471,04291559928977
Expenses 9731,0621,1701,2801,1061,1169538531,026954716395133
Operating Profit 111115143177155130-68-616-39-117-106-56
OPM % 10%10%11%12%12%10%-8%-1%2%-4%-20%-37%-72%
Other Income -112198312015691413553519
Interest 58699311011210974736770853133
Depreciation 27466670767075736968592825
Profit before tax 261135-1-30-201-82-106-165-256370-94
Tax % 29%-64%-87%16%208%-19%-16%-27%-18%-23%-28%36%
Net Profit 181954-4-24-169-60-87-126-184238-77
EPS in Rs 7.357.561.941.81-1.44-9.42-67.73-23.81-34.90-44.52-59.7572.43-23.52
Dividend Payout % 14%13%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)5.56%-73.68%-20.00%-200.00%-500.00%-604.17%64.50%-45.00%-44.83%-46.03%229.35%
Change in YoY Net Profit Growth (%)0.00%-79.24%53.68%-180.00%-300.00%-104.17%668.66%-109.50%0.17%-1.20%275.38%

Flexituff Ventures International 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:-13%
5 Years:-20%
3 Years:-35%
TTM:-58%
Compounded Profit Growth
10 Years:-18%
5 Years:15%
3 Years:27%
TTM:27%
Stock Price CAGR
10 Years:-19%
5 Years:17%
3 Years:-5%
1 Year:-65%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: September 5, 2025, 4:15 am

Balance Sheet

Last Updated: January 7, 2026, 3:41 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 25252525252525252527313333
Reserves 33935435836636233917111225-87-65-18-56
Borrowings 528621651784728726717622624653672238269
Other Liabilities 275312330311326325247321323300546216188
Total Liabilities 1,1681,3121,3641,4871,4401,4151,1591,0809988931,184468434
Fixed Assets 503693698684641607568495432394346236224
CWIP 1004120000000000
Investments 1000000000000
Other Assets 564614653803799809592585565498838232210
Total Assets 1,1681,3121,3641,4871,4401,4151,1591,0809988931,184468434

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 65112142231891339582763913-319
Cash from Investing Activity + -165-117-53-31-33-32-222-2-1-4474
Cash from Financing Activity + 1025-793-163-105-71-85-71-42142-298
Net Cash Flow 2110-5-8-42-13-4151-143
Free Cash Flow -105-676-1115393617874378-246
CFO/OP 65%102%100%15%122%105%-144%-1,517%473%-96%-13%300%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-417.00-506.00-508.00-607.00-573.00-596.00-785.00-628.00-608.00-692.00-789.00-344.00

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 9393103109109116989781696464
Inventory Days 646870951379311012978649854
Days Payable 8993105107147152135203144131180155
Cash Conversion Cycle 6867689898577323142-18-37
Working Capital Days 6-4-829-19-0-169-182-159-234-559-258
ROCE %12%9%9%10%10%7%-13%-8%-5%-15%-28%8%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 34.90%34.90%34.90%33.79%33.79%33.79%32.24%32.24%33.71%32.24%32.24%32.24%
FIIs 0.86%0.86%0.86%0.75%0.75%0.75%0.70%0.70%0.74%0.70%0.00%0.00%
DIIs 5.67%5.67%5.67%4.97%3.42%2.75%2.26%2.26%2.36%2.27%2.27%2.27%
Public 58.57%58.58%58.58%60.49%62.04%62.71%64.80%64.80%63.19%64.80%65.50%65.51%
No. of Shareholders 4,4554,3724,5404,3734,6594,7174,6884,8254,7774,7804,9905,177

Shareholding Pattern Chart

No. of Shareholders

Flexituff Ventures International 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.) 72.48-6.43-48.05-34.90-23.81
Diluted EPS (Rs.) 72.48-6.43-48.05-34.90-23.81
Cash EPS (Rs.) 81.00-40.64-21.56-6.935.07
Book Value[Excl.RevalReserv]/Share (Rs.) 4.48-76.95-25.8119.0353.82
Book Value[Incl.RevalReserv]/Share (Rs.) 4.48-76.95-25.8119.0353.82
Revenue From Operations / Share (Rs.) 87.92194.95340.47418.64340.56
PBDIT / Share (Rs.) 19.22-36.46-9.8712.2525.54
PBIT / Share (Rs.) 10.71-55.78-35.26-15.67-3.69
PBT / Share (Rs.) 116.28-83.45-61.34-42.53-33.00
Net Profit / Share (Rs.) 72.48-59.96-46.95-34.85-24.16
NP After MI And SOA / Share (Rs.) 72.47-59.75-44.51-34.90-23.81
PBDIT Margin (%) 21.86-18.70-2.892.927.49
PBIT Margin (%) 12.17-28.61-10.35-3.74-1.08
PBT Margin (%) 132.25-42.80-18.01-10.15-9.68
Net Profit Margin (%) 82.44-30.75-13.78-8.32-7.09
NP After MI And SOA Margin (%) 82.42-30.65-13.07-8.33-6.99
Return on Networth / Equity (%) 1616.950.000.00-173.91-43.37
Return on Capital Employeed (%) 31.661926.35170.29-49.93-5.64
Return On Assets (%) 50.78-15.50-13.40-8.70-5.48
Long Term Debt / Equity (X) 6.82-0.070.000.490.17
Total Debt / Equity (X) 16.17-2.81-10.6812.492.50
Asset Turnover Ratio (%) 0.340.570.951.000.77
Current Ratio (X) 0.460.360.390.510.56
Quick Ratio (X) 0.380.290.290.380.39
Inventory Turnover Ratio (X) 4.853.994.975.023.61
Interest Coverage Ratio (X) 2.03-1.32-0.370.450.87
Interest Coverage Ratio (Post Tax) (X) -3.13-1.17-0.80-0.290.17
Enterprise Value (Cr.) 310.91634.39696.28664.34365.66
EV / Net Operating Revenue (X) 1.081.060.760.630.43
EV / EBITDA (X) 4.93-5.67-26.2421.795.75
MarketCap / Net Operating Revenue (X) 0.320.240.080.050.05
Price / BV (X) 6.46-0.61-1.231.130.32
Price / Net Operating Revenue (X) 0.320.240.080.050.05
EarningsYield 2.50-1.26-1.62-1.54-1.32

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Flexituff Ventures International Ltd. is a Public Limited Listed company incorporated on 08/04/1993 and has its registered office in the State of Madhya Pradesh, India. Company's Corporate Identification Number(CIN) is L25202MP1993PLC034616 and registration number is 034616. 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. 288.57 Cr. and Equity Capital is Rs. 32.82 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Packaging & Containers6 Floor Treasure Island, 11 South Tukoganj, MG road, Indore, Indore Madhya Pradesh 452001Contact not found
Management
NamePosition Held
Mr. Rahul ChouhanWhole Time Director
Mr. Saurabh KalaniWhole Time Director
Mr. Jagdish Prasad PandeyWhole Time Director
Mrs. Alka SagarNon Executive Woman Director
Mr. Dharmendra PawarInd. Non-Executive Director
Mr. Kaushal Kishore VijayvergiyaIndependent Director
Mr. Sunil RamsinghaniInd. Non-Executive Director

FAQ

What is the intrinsic value of Flexituff Ventures International Ltd and is it undervalued?

As of 05 April 2026, Flexituff Ventures International Ltd's intrinsic value is ₹505.91, which is 7817.21% higher than the current market price of ₹6.39, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (%), book value (₹7.08), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Flexituff Ventures International Ltd?

Flexituff Ventures International Ltd is trading at ₹6.39 as of 05 April 2026, with a FY2026-2027 high of ₹44.0 and low of ₹6.04. The stock is currently near its 52-week low. Market cap stands at ₹21.0 Cr..

How does Flexituff Ventures International Ltd's P/E ratio compare to its industry?

Flexituff Ventures International Ltd has a P/E ratio of , which is below the industry average of 12.58. This is broadly in line with or below the industry average.

Is Flexituff Ventures International Ltd financially healthy?

Key indicators for Flexituff Ventures International Ltd: ROCE of 8.07 % is on the lower side compared to the industry average of 12.92%; ROE of % is below ideal levels (industry average: 13.85%). Dividend yield is 0.00 %.

Is Flexituff Ventures International Ltd profitable and how is the profit trend?

Flexituff Ventures International Ltd reported a net profit of ₹238 Cr in Mar 2025 on revenue of ₹289 Cr. Compared to ₹-87 Cr in Mar 2022, the net profit shows an improving trend.

Does Flexituff Ventures International Ltd pay dividends?

Flexituff Ventures International Ltd has a dividend yield of 0.00 % at the current price of ₹6.39. 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 Flexituff Ventures International 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