Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:14 am
Author: Getaka|Social: XLinkedIn

La Opala RG Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹122.17Overvalued by 29.38%vs CMP ₹173.00

P/E (18.6) × ROE (10.9%) × BV (₹72.20) × DY (4.33%)

₹97.09Overvalued by 43.88%vs CMP ₹173.00
MoS: -78.2% (Negative)Confidence: 70/100 (High)Models: All 10: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹125.9420%Over (-27.2%)
Graham NumberEarnings₹121.9915%Over (-29.5%)
Earnings PowerEarnings₹88.8712%Over (-48.6%)
DCFCash Flow₹114.0812%Over (-34.1%)
Net Asset ValueAssets₹72.157%Over (-58.3%)
EV/EBITDAEnterprise₹135.318%Over (-21.8%)
Dividend DiscountDividends₹17.348%Over (-90%)
Earnings YieldEarnings₹91.607%Over (-47.1%)
ROCE CapitalReturns₹55.997%Over (-67.6%)
Revenue MultipleRevenue₹44.805%Over (-74.1%)
Consensus (10 models)₹97.09100%Overvalued
Key Drivers: Wide model spread (₹17–₹135) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 3.1%

*Investments are subject to market risks

Investment Snapshot

59
La Opala RG Ltd scores 59/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health72/100 · Strong
ROCE 15.4% GoodROE 10.9% AverageD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 65.8% Stable
Earnings Quality50/100 · Moderate
OPM stable around 35% Steady
Quarterly Momentum53/100 · Moderate
Revenue (4Q): -6% YoY DecliningProfit (4Q): +7% YoY PositiveOPM: 37.0% (up 9.0% YoY) Margin expansion
Industry Rank60/100 · Moderate
P/E 18.6 vs industry 40.2 Cheaper than peersROCE 15.4% vs industry 14.1% Average3Y sales CAGR: 1% Slow

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.

La Opala RG Ltd Investor Signals

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

Value Trap Score
40/100
Moderate
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 18.6 vs Ind 40.2 | ROCE 15.4% | ROE 10.9% | CFO/NP N/A
Balance Sheet Stress
0/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.00x | IntCov 0.0x | Current 8.28x | Borrow/Reserve 0.01x
Cash Flow Reliability
43/100
Mixed
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹97 Cr | CFO/NP N/A
Ownership Accumulation
-50
Distribution
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII -0.23 pp | DII -0.08 pp | Prom 0.00 pp
Business Momentum
-29
Early weakness
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales -7.7% | Q NP -11.1% | Q OPM -2.0 pp
Derived FieldValueHow it is derived
Valuation Gap %-43.9%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.01xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII Change-0.23 ppLatest FII% minus previous FII%
DII Change-0.08 ppLatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change-937Latest shareholder count minus previous count
Quarterly Sales Change-7.7%Latest quarter sales vs previous quarter sales
Quarterly Profit Change-11.1%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change-2.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:14 am

Market Cap 1,923 Cr.
Current Price 173
Intrinsic Value₹97.09
High / Low 287/162
Stock P/E18.6
Book Value 72.2
Dividend Yield4.33 %
ROCE15.4 %
ROE10.9 %
Face Value 2.00
PEG Ratio6.03

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

View Share Price Target for La Opala RG Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
La Opala RG Ltd 1,923 Cr. 173 287/16218.6 72.24.33 %15.4 %10.9 % 2.00
Borosil Ltd 2,891 Cr. 242 398/21436.8 71.20.00 %12.5 %9.32 % 1.00
Empire Industries Ltd 516 Cr. 860 1,275/81113.9 5422.91 %14.4 %11.1 % 10.0
Borosil Renewables Ltd 5,768 Cr. 411 721/37460.6 63.70.00 %4.41 %8.90 % 1.00
Asahi India Glass Ltd 20,973 Cr. 823 1,074/57966.9 1450.24 %12.4 %13.6 % 1.00
Industry Average6,414.20 Cr421.4040.20149.361.25%14.07%14.57%4.17

All Competitor Stocks of La Opala RG Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 12610986891078373919177659184
Expenses 80695155675746616650415653
Operating Profit 46403534412627292627243532
OPM % 36%37%41%39%38%31%37%32%28%35%37%39%37%
Other Income 8711101211111510121466
Interest 2221211121111
Depreciation 6666555455555
Profit before tax 47393938453132392933323531
Tax % 26%25%26%17%2%23%25%39%20%21%21%24%23%
Net Profit 35292931442424242326252724
EPS in Rs 3.122.632.592.813.982.132.132.172.092.312.282.412.16

Last Updated: March 4, 2026, 2:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 8:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 176222248235259278270211323452365332318
Expenses 126156161146150165166143200280229224200
Operating Profit 5066868910911310469122172136108118
OPM % 28%30%35%38%42%40%39%32%38%38%37%33%37%
Other Income 1111111171781222444839
Interest 3111111047655
Depreciation 710912141616121422221820
Profit before tax 4156788610511310564117165152132131
Tax % 27%25%25%28%30%34%19%23%25%25%16%27%
Net Profit 30425962737484508712312897102
EPS in Rs 2.833.765.295.606.626.677.594.477.8711.0811.518.709.16
Dividend Payout % 18%17%17%18%17%18%16%34%29%45%87%86%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)40.00%40.48%5.08%17.74%1.37%13.51%-40.48%74.00%41.38%4.07%-24.22%
Change in YoY Net Profit Growth (%)0.00%0.48%-35.39%12.66%-16.37%12.14%-53.99%114.48%-32.62%-37.31%-28.28%

La Opala RG 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:4%
5 Years:4%
3 Years:1%
TTM:-8%
Compounded Profit Growth
10 Years:8%
5 Years:2%
3 Years:1%
TTM:-20%
Stock Price CAGR
10 Years:-1%
5 Years:4%
3 Years:-9%
1 Year:-24%
Return on Equity
10 Years:14%
5 Years:13%
3 Years:14%
Last Year:11%

Last Updated: September 5, 2025, 9:30 am

Balance Sheet

Last Updated: December 4, 2025, 1:33 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 11111111222222222222222222
Reserves 87174221424481507523644718753829802780
Borrowings 14860415215139118
Other Liabilities 333646606971617491109666670
Total Liabilities 145229284495577601611742846897927901880
Fixed Assets 7365107108131121122114119217197187181
CWIP 26110225811080660
Investments 09095305361356340461535554588599566
Other Assets 69688082841221248684126137110133
Total Assets 145229284495577601611742846897927901880

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 39476172805173839910968112
Cash from Investing Activity + -8-97-49-52-69-32-45-79-75-69-253
Cash from Financing Activity + -2342-11-19-10-18-29-4-24-40-43-115
Net Cash Flow 8-90110-1-0-000-0
Free Cash Flow 2339165745344039588760103
CFO/OP 96%92%92%102%103%76%96%149%104%83%74%124%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow36.0058.0080.0089.00105.00112.0099.0067.00107.00159.00127.0097.00

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 453838515863596537292532
Inventory Days 3643853703363628077572553535961,280416
Days Payable 4560426511421516711118520611145
Cash Conversion Cycle 3643633673223056556502092054191,193402
Working Capital Days 403945735682844414419976
ROCE %40%37%37%26%23%21%19%10%17%22%19%15%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 65.64%65.64%65.64%65.64%65.64%65.64%65.64%65.64%65.84%65.84%65.84%65.84%
FIIs 3.96%1.75%1.68%1.47%1.58%1.54%1.76%1.84%0.92%0.83%0.83%0.60%
DIIs 15.88%18.90%19.44%19.25%20.43%19.95%19.39%19.38%19.59%19.85%19.92%19.84%
Public 14.51%13.69%13.22%13.63%12.33%12.86%13.21%13.14%13.67%13.47%13.42%13.71%
No. of Shareholders 70,98469,29768,06972,45877,59068,43765,91262,28962,80061,22960,98760,050

Shareholding Pattern Chart

No. of Shareholders

La Opala RG Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
HDFC Small Cap Fund 9,444,822 0.5 183.02N/AN/AN/A
DSP Small Cap Fund 6,577,549 0.79 127.466,121,8222025-12-08 03:25:097.44%
ICICI Prudential Housing Opportunities Fund 1,419,667 1.15 27.51N/AN/AN/A
UTI Mid Cap Fund 1,059,497 0.18 20.531,090,8682026-02-23 02:04:12-2.88%
UTI Small Cap Fund 861,053 0.37 16.69864,0532026-01-25 04:36:35-0.35%
ICICI Prudential Bharat Consumption Fund 835,236 0.53 16.19N/AN/AN/A
DSP Dynamic Asset Allocation Fund 503,843 0.26 9.76N/AN/AN/A
DSP Equity Savings Fund 395,461 0.2 7.66N/AN/AN/A
DSP Regular Savings Fund 21,572 0.23 0.43N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) 8.7011.5111.087.874.47
Diluted EPS (Rs.) 8.7011.5111.087.874.47
Cash EPS (Rs.) 10.3513.4613.049.105.57
Book Value[Excl.RevalReserv]/Share (Rs.) 74.2776.7169.8166.7159.98
Book Value[Incl.RevalReserv]/Share (Rs.) 74.2776.7169.8166.7159.98
Dividend / Share (Rs.) 7.5010.005.002.301.50
Revenue From Operations / Share (Rs.) 29.9032.8940.7529.0719.03
PBDIT / Share (Rs.) 14.0616.2117.4712.746.89
PBIT / Share (Rs.) 12.4114.2615.5111.515.79
PBT / Share (Rs.) 11.9313.6714.8410.505.76
Net Profit / Share (Rs.) 8.7011.5111.087.874.47
PBDIT Margin (%) 47.0149.2742.8743.8236.19
PBIT Margin (%) 41.4943.3338.0639.5830.40
PBT Margin (%) 39.9041.5636.4136.1030.28
Net Profit Margin (%) 29.1034.9827.1827.0723.46
Return on Networth / Equity (%) 11.7114.9915.8611.797.44
Return on Capital Employeed (%) 15.8717.6320.6416.249.22
Return On Assets (%) 10.7113.7713.7110.326.68
Long Term Debt / Equity (X) 0.000.010.010.010.00
Total Debt / Equity (X) 0.010.010.010.010.00
Asset Turnover Ratio (%) 0.360.400.510.400.31
Current Ratio (X) 18.2320.278.517.128.28
Quick Ratio (X) 16.1316.917.316.517.63
Inventory Turnover Ratio (X) 3.880.921.941.920.71
Dividend Payout Ratio (NP) (%) 114.9226.0725.2738.110.00
Dividend Payout Ratio (CP) (%) 96.6022.2821.4732.950.00
Earning Retention Ratio (%) -14.9273.9374.7361.890.00
Cash Earning Retention Ratio (%) 3.4077.7278.5367.050.00
Interest Coverage Ratio (X) 29.6327.7925.8934.74301.42
Interest Coverage Ratio (Post Tax) (X) 19.3420.7317.4224.22196.40
Enterprise Value (Cr.) 2364.533310.963777.833848.522456.47
EV / Net Operating Revenue (X) 7.129.078.3511.9311.63
EV / EBITDA (X) 15.1518.4019.4827.2232.12
MarketCap / Net Operating Revenue (X) 7.109.058.3311.9011.64
Retention Ratios (%) -14.9273.9274.7261.880.00
Price / BV (X) 2.863.884.875.183.69
Price / Net Operating Revenue (X) 7.109.058.3411.9011.64
EarningsYield 0.040.030.030.020.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

La Opala RG Ltd. is a Public Limited Listed company incorporated on 11/06/1987 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L26101WB1987PLC042512 and registration number is 042512. Currently Company is involved in the business activities of Manufacture of table or kitchen glassware. Company's Total Operating Revenue is Rs. 331.86 Cr. and Equity Capital is Rs. 22.20 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Glass & Glass ProductsEco Centre, 8th Floor, Kolkata West Bengal 700091Contact not found
Management
NamePosition Held
Mr. Sushil JhunjhunwalaChairman
Mr. Ajit JhunjhunwalaManaging Director
Mrs. Nidhi JhunjhunwalaExecutive Director
Mr. Subir BoseInd. Non-Executive Director
Prof. Santanu RayInd. Non-Executive Director
Ms. Suparna ChakraborttiInd. Non-Executive Director

FAQ

What is the intrinsic value of La Opala RG Ltd and is it undervalued?

As of 05 April 2026, La Opala RG Ltd's intrinsic value is ₹97.09, which is 43.88% lower than the current market price of ₹173.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (10.9 %), book value (₹72.2), dividend yield (4.33 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of La Opala RG Ltd?

La Opala RG Ltd is trading at ₹173.00 as of 05 April 2026, with a FY2026-2027 high of ₹287 and low of ₹162. The stock is currently near its 52-week low. Market cap stands at ₹1,923 Cr..

How does La Opala RG Ltd's P/E ratio compare to its industry?

La Opala RG Ltd has a P/E ratio of 18.6, which is below the industry average of 40.20. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is La Opala RG Ltd financially healthy?

Key indicators for La Opala RG Ltd: ROCE of 15.4 % indicates efficient capital utilization. Dividend yield is 4.33 %.

Is La Opala RG Ltd profitable and how is the profit trend?

La Opala RG Ltd reported a net profit of ₹97 Cr in Mar 2025 on revenue of ₹332 Cr. Compared to ₹87 Cr in Mar 2022, the net profit shows an improving trend.

Does La Opala RG Ltd pay dividends?

La Opala RG Ltd has a dividend yield of 4.33 % at the current price of ₹173.00. This is a relatively attractive yield for income-seeking investors.

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 La Opala RG 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