Kokuyo Camlin Ltd: Intrinsic Value & Share Price Analysis

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

Kokuyo Camlin Ltd is trading at 82.30 as of 10 September 2026, with a FY2026-2027 high of 128 and low of 70.0. The stock is currently near its 52-week low. Market cap stands at 826 Cr..

Q: Is Kokuyo Camlin Ltd financially healthy?

Key indicators: ROCE of 10.2 % is moderate. Dividend yield is 0.36 %.

Q: Is Kokuyo Camlin Ltd profitable and how is the profit trend?

Kokuyo Camlin Ltd reported a net profit of 6 Cr in Mar 2025 on revenue of 763 Cr. Compared to -5 Cr in Mar 2022, the net profit shows an improving trend.

Fair Value

₹76.83Fairly Valued by 6.65%vs CMP ₹82.30

P/E (37.5) × ROE (8.0%) × BV (₹32.10) × DY (0.36%)

₹55.77Overvalued by 32.24%vs CMP ₹82.30

MoS: -47.6% (Negative)Confidence: 58/100 (Moderate)Models: 1 Under, 1 Fair, 7 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹101.84	24%	Under (+23.7%)
Graham Number	Earnings	₹43.50	14%	Over (-47.1%)
Earnings Power	Earnings	₹16.52	12%	Over (-79.9%)
DCF	Cash Flow	₹59.87	12%	Over (-27.3%)
Net Asset Value	Assets	₹32.08	8%	Over (-61%)
EV/EBITDA	Enterprise	₹62.07	10%	Over (-24.6%)
Earnings Yield	Earnings	₹26.20	8%	Over (-68.2%)
ROCE Capital	Returns	₹17.71	8%	Over (-78.5%)
Revenue Multiple	Revenue	₹76.02	6%	Fair (-7.6%)
Consensus (9 models)		₹55.77	100%	Overvalued

Key Drivers: EPS CAGR 32.5% lifts DCF — verify sustainability. | Wide model spread (₹17–₹102) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 32.5%

*Investments are subject to market risks

Analyst Summary

Kokuyo Camlin Ltd operates in the Printing/Publishing/Stationery segment, current market price is ₹82.30, market cap is 826 Cr.. At a glance, stock P/E is 37.5, ROE is 7.95 %, ROCE is 10.2 %, book value is 32.1, dividend yield is 0.36 %. The latest intrinsic value estimate is ₹55.77, around 32.2% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹763 Cr versus the prior period change of -6.5%, while latest net profit is about ₹6 Cr with a prior-period change of -86.4%. The 52-week range shown on this page is 128/70.0, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisKokuyo Camlin Ltd. is a Public Limited Listed company incorporated on 24/12/1946 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L24…

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

Investment Snapshot

Kokuyo Camlin Ltd scores 58/100 (Average)

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

Stock Health57/100 · Moderate

ROCE 10.2% AverageROE 8.0% AverageD/E 0.32 ModerateInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed

Smart Money60/100 · Moderate

FII holding up 0.01% (6mo) Slight increasePromoter holding at 75.0% Stable

Earnings Quality50/100 · Moderate

OPM stable around 7% Steady

Quarterly Momentum80/100 · Strong

Revenue (4Q): 0% YoY FlatProfit (4Q): +121% YoY StrongOPM: 6.5% (up 6.2% YoY) Margin expansion

Industry Rank40/100 · Moderate

P/E 37.5 vs industry 18.4 Premium to peersROCE 10.2% vs industry 10.0% Average3Y sales CAGR: 15% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily.

Share Price and Basic Stock Data

Last Updated: August 25, 2026, 7:12 am

Market Cap	826 Cr.
Current Price	82.3
Intrinsic Value	₹55.77
High / Low	128/70.0
Stock P/E	37.5
Book Value	32.1
Dividend Yield	0.36 %
ROCE	10.2 %
ROE	7.95 %
Face Value	1.00
PEG Ratio	1.15

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Kokuyo Camlin Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Kokuyo Camlin Ltd	826 Cr.	82.3	128/70.0	37.5	32.1	0.36 %	10.2 %	7.95 %	1.00
Sandesh Ltd	783 Cr.	1,034	1,304/811	7.08	1,883	0.48 %	7.16 %	4.95 %	10.0
Hindustan Media Ventures Ltd	666 Cr.	90.4	108/55.2	4.16	215	0.00 %	11.5 %	9.95 %	10.0
HT Media Ltd	634 Cr.	27.2	31.3/17.5	5.21	69.6	0.00 %	7.42 %	8.06 %	2.00
H T Media Ltd	625 Cr.	26.8	31.3/17.5	5.14	69.6	0.00 %	7.42 %	8.06 %	2.00
Industry Average	2,279.63 Cr	426.94		18.38	214.39	1.11%	10.03%	9.51%	6.27

All Competitor Stocks of Kokuyo Camlin Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	172.69	216.25	235.79	194.84	168.03	217.23	229.42	172.51	160.56	200.03	227.39	174.38	177.97
Expenses	163.75	199.09	211.57	177.54	155.52	194.68	201.64	180.11	160.12	186.83	207.76	158.25	166.49
Operating Profit	8.94	17.16	24.22	17.30	12.51	22.55	27.78	-7.60	0.44	13.20	19.63	16.13	11.48
OPM %	5.18%	7.94%	10.27%	8.88%	7.45%	10.38%	12.11%	-4.41%	0.27%	6.60%	8.63%	9.25%	6.45%
Other Income	1.71	0.25	4.96	0.20	0.13	0.39	0.86	-0.20	0.14	-0.05	0.11	0.19	0.16
Interest	1.00	1.52	1.15	0.48	0.81	1.78	1.60	1.00	1.00	1.01	0.92	0.42	0.41
Depreciation	4.14	4.24	4.24	4.44	4.56	5.42	5.35	5.28	5.23	5.34	5.29	5.32	5.31
Profit before tax	5.51	11.65	23.79	12.58	7.27	15.74	21.69	-14.08	-5.65	6.80	13.53	10.58	5.92
Tax %	36.48%	24.81%	22.78%	24.64%	23.52%	33.80%	25.08%	-24.50%	-26.19%	35.44%	25.65%	25.61%	32.77%
Net Profit	3.50	8.76	18.37	9.48	5.57	10.42	16.24	-10.63	-4.16	4.39	10.06	7.86	3.98
EPS in Rs	0.35	0.87	1.83	0.95	0.56	1.04	1.62	-1.06	-0.41	0.44	1.00	0.78	0.40

Last Updated: February 5, 2026, 6:16 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 7:16 pm

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	468	544	614	630	630	689	634	403	508	775	816	763	780
Expenses	465	527	590	606	591	637	597	394	492	721	739	729	719
Operating Profit	3	17	25	24	39	51	37	9	17	54	77	34	60
OPM %	1%	3%	4%	4%	6%	7%	6%	2%	3%	7%	9%	4%	8%
Other Income	1	8	5	3	2	1	1	0	0	2	6	1	0
Interest	9	10	11	12	10	12	10	9	4	4	4	5	3
Depreciation	9	11	12	12	17	18	19	18	18	17	19	21	21
Profit before tax	-13	4	7	2	15	23	9	-18	-5	35	59	9	37
Tax %	-12%	-15%	28%	33%	34%	33%	50%	-20%	0%	30%	26%	33%
Net Profit	-12	5	5	2	10	15	4	-15	-5	24	44	6	26
EPS in Rs	-1.15	0.49	0.52	0.15	0.98	1.52	0.43	-1.46	-0.47	2.44	4.37	0.58	2.62
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	21%	11%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	141.67%	0.00%	-60.00%	400.00%	50.00%	-73.33%	-475.00%	66.67%	580.00%	83.33%	-86.36%
Change in YoY Net Profit Growth (%)	0.00%	-141.67%	-60.00%	460.00%	-350.00%	-123.33%	-401.67%	541.67%	513.33%	-496.67%	-169.70%

Kokuyo Camlin 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:	3%
5 Years:	4%
3 Years:	14%
TTM:	-6%

Compounded Profit Growth
10 Years:	2%
5 Years:	8%
3 Years:	49%
TTM:	-101%

Stock Price CAGR
10 Years:	2%
5 Years:	15%
3 Years:	16%
1 Year:	-43%

Return on Equity
10 Years:	4%
5 Years:	4%
3 Years:	8%
Last Year:	2%

Last Updated: September 5, 2025, 9:15 am

Balance Sheet

Last Updated: July 6, 2026, 3:30 am

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	10	10	10	10	10	10	10	10	10	10	10	10
Reserves	203	208	218	228	239	239	234	229	253	286	292	312
Borrowings	73	99	138	138	173	126	78	70	56	80	54	37
Other Liabilities	132	130	114	108	132	106	68	79	124	116	98	109
Total Liabilities	418	447	481	485	555	481	390	389	442	493	455	467
Fixed Assets	107	105	102	159	165	178	165	149	140	161	159	154
CWIP	1	25	50	0	0	0	0	1	0	0	0	0
Investments	0	0	10	11	6	5	14	14	13	10	16	11
Other Assets	309	317	320	316	383	297	211	225	290	322	280	303
Total Assets	418	447	481	485	555	481	390	389	442	493	455	467

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	8	12	6	14	8	65	62	18	27	19	55	40
Cash from Investing Activity +	-54	10	-26	-12	-31	-7	-3	-6	-7	-18	-21	-16
Cash from Financing Activity +	-8	15	-8	-10	24	-57	-56	-12	-19	0	-36	-20
Net Cash Flow	-54	37	-28	-8	1	-0	2	0	1	1	-2	4
Free Cash Flow	-10	-29	-49	-0	-18	52	58	12	20	1	34	23
CFO/OP	53%	49%	22%	36%	30%	185%	701%	108%	65%	42%	186%	86%

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	3.00	-56.00	-74.00	-114.00	-99.00	-122.00	-89.00	-69.00	-53.00	-2.00	-3.00	-20.00

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

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	55	52	54	62	63	62	43	46	43	35	37	36
Inventory Days	130	131	119	129	152	178	176	196	148	119	141	112
Days Payable	105	106	95	73	71	80	68	59	56	55	49	39
Cash Conversion Cycle	80	76	78	118	145	161	152	184	136	99	129	109
Working Capital Days	24	22	24	16	31	40	47	63	52	43	56	58
ROCE %	0%	5%	6%	4%	7%	9%	5%	-3%	-0%	12%	17%	4%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Promoters	74.99%	74.99%	74.99%	74.99%	74.99%	74.99%	74.99%	74.99%	74.99%	74.99%	74.99%	74.99%
FIIs	0.57%	0.55%	0.52%	0.36%	0.65%	0.26%	0.21%	0.20%	0.09%	0.10%	0.10%	0.10%
DIIs	0.20%	0.04%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Public	24.24%	24.43%	24.49%	24.66%	24.37%	24.73%	24.80%	24.83%	24.92%	24.91%	24.90%	24.90%
No. of Shareholders	30,053	31,283	30,956	31,273	30,095	31,257	31,281	33,040	32,955	32,536	31,957	31,531

Shareholding Pattern Chart

No. of Shareholders

Kokuyo Camlin 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 19	Mar 18	Mar 17	Mar 16	Mar 15
FaceValue	1.00	1.00	1.00	1.00	1.00
Basic EPS (Rs.)	1.52	0.98	0.15	0.52	0.50
Diluted EPS (Rs.)	1.52	0.98	0.15	0.52	0.50
Cash EPS (Rs.)	3.30	2.62	1.35	1.71	1.58
Book Value[Excl.RevalReserv]/Share (Rs.)	24.81	23.76	22.72	21.81	21.29
Book Value[Incl.RevalReserv]/Share (Rs.)	24.81	23.76	22.72	21.81	21.29
Revenue From Operations / Share (Rs.)	68.67	62.76	62.77	61.23	54.22
PBDIT / Share (Rs.)	5.20	4.09	2.60	2.98	2.49
PBIT / Share (Rs.)	3.41	2.44	1.40	1.80	1.40
PBT / Share (Rs.)	2.27	1.48	0.22	0.72	0.42
Net Profit / Share (Rs.)	1.52	0.97	0.14	0.52	0.49
NP After MI And SOA / Share (Rs.)	1.52	0.97	0.15	0.52	0.50
PBDIT Margin (%)	7.56	6.51	4.14	4.86	4.60
PBIT Margin (%)	4.97	3.89	2.22	2.93	2.58
PBT Margin (%)	3.30	2.36	0.35	1.19	0.78
Net Profit Margin (%)	2.20	1.55	0.23	0.85	0.90
NP After MI And SOA Margin (%)	2.20	1.55	0.24	0.85	0.92
Return on Networth / Equity (%)	6.10	4.11	0.66	2.39	2.35
Return on Capital Employeed (%)	12.00	9.63	5.66	6.95	5.94
Return On Assets (%)	2.74	2.02	0.31	1.16	1.20
Long Term Debt / Equity (X)	0.10	0.04	0.06	0.11	0.04
Total Debt / Equity (X)	0.67	0.55	0.56	0.43	0.32
Asset Turnover Ratio (%)	1.32	1.30	1.36	1.42	1.34
Current Ratio (X)	1.32	1.25	1.18	1.57	1.59
Quick Ratio (X)	0.57	0.56	0.57	0.90	0.90
Inventory Turnover Ratio (X)	1.47	1.58	1.88	1.91	1.97
Interest Coverage Ratio (X)	4.53	4.27	2.22	2.79	2.56
Interest Coverage Ratio (Post Tax) (X)	2.32	2.02	1.13	1.49	1.50
Enterprise Value (Cr.)	1125.92	1289.55	1011.53	855.59	732.38
EV / Net Operating Revenue (X)	1.63	2.05	1.61	1.39	1.35
EV / EBITDA (X)	21.61	31.45	38.79	28.61	29.27
MarketCap / Net Operating Revenue (X)	1.41	1.84	1.43	1.35	1.36
Price / BV (X)	3.89	4.87	3.94	3.79	3.46
Price / Net Operating Revenue (X)	1.41	1.84	1.43	1.35	1.36
EarningsYield	0.01	0.01	0.00	0.01	0.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

[display_about_company_data title=”About the Company – Qualitative Analysis”]

FAQ

What is the intrinsic value of Kokuyo Camlin Ltd and is it undervalued?

As of 10 September 2026, Kokuyo Camlin Ltd's intrinsic value is ₹55.77, which is 32.24% lower than the current market price of ₹82.30, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (7.95 %), book value (₹32.1), dividend yield (0.36 %), and 5-year EPS CAGR.

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

Kokuyo Camlin Ltd is trading at ₹82.30 as of 10 September 2026, with a FY2026-2027 high of ₹128 and low of ₹70.0. The stock is currently near its 52-week low. Market cap stands at ₹826 Cr..

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

Kokuyo Camlin Ltd has a P/E ratio of 37.5, which is above the industry average of 18.38. This significantly elevated P/E suggests the market expects strong future growth, or the stock may be overpriced relative to current earnings.

Is Kokuyo Camlin Ltd financially healthy?

Key indicators for Kokuyo Camlin Ltd: ROCE of 10.2 % is moderate; ROE of 7.95 % is below ideal levels (industry average: 9.51%). Dividend yield is 0.36 %.

Is Kokuyo Camlin Ltd profitable and how is the profit trend?

Kokuyo Camlin Ltd reported a net profit of ₹6 Cr in Mar 2025 on revenue of ₹763 Cr. Compared to ₹-5 Cr in Mar 2022, the net profit shows an improving trend.

Does Kokuyo Camlin Ltd pay dividends?

Kokuyo Camlin Ltd has a dividend yield of 0.36 % at the current price of ₹82.30. The company pays dividends, though the yield is modest.