Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:28 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 500327 | NSE: PILITA

Pil Italica Lifestyle Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹6.46Fairly Valued by 7.85%vs CMP ₹7.01

P/E (36.7) × ROE (6.2%) × BV (₹3.49) × DY (2.00%)

₹4.08Overvalued by 41.80%vs CMP ₹7.01
MoS: -71.8% (Negative)Confidence: 58/100 (Moderate)Models: 2 Fair, 7 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹7.2822%Fair (+3.9%)
Graham NumberEarnings₹3.9616%Over (-43.5%)
Earnings PowerEarnings₹1.0113%Over (-85.6%)
DCFCash Flow₹2.5113%Over (-64.2%)
Net Asset ValueAssets₹3.537%Over (-49.6%)
EV/EBITDAEnterprise₹4.979%Over (-29.1%)
Earnings YieldEarnings₹2.007%Over (-71.5%)
ROCE CapitalReturns₹2.887%Over (-58.9%)
Revenue MultipleRevenue₹6.315%Fair (-10%)
Consensus (9 models)₹4.08100%Overvalued
Key Drivers: Wide model spread (₹1–₹7) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 12.7%

*Investments are subject to market risks

Investment Snapshot

53
Pil Italica Lifestyle Ltd scores 53/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health66/100 · Strong
ROCE 8.9% AverageROE 6.2% AverageD/E 0.09 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 50.1% Stable
Earnings Quality55/100 · Moderate
OPM expanding (7% → 10%) ImprovingWorking capital: 123 days Capital intensive
Quarterly Momentum50/100 · Moderate
Revenue (4Q): +10% YoY GrowingProfit (4Q): -5% YoY Declining
Industry Rank30/100 · Weak
P/E 36.7 vs industry 32.3 In-lineROCE 8.9% vs industry 16.0% Below peersROE 6.2% vs industry 13.1% Below peers3Y sales CAGR: 13% 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, 3:28 am

Market Cap 165 Cr.
Current Price 7.01
Intrinsic Value₹4.08
High / Low 20.6/6.20
Stock P/E36.7
Book Value 3.49
Dividend Yield0.00 %
ROCE8.90 %
ROE6.18 %
Face Value 1.00
PEG Ratio2.89

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

View Share Price Target for Pil Italica Lifestyle Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Pil Italica Lifestyle Ltd 165 Cr. 7.01 20.6/6.2036.7 3.490.00 %8.90 %6.18 % 1.00
Harshdeep Hortico Ltd 126 Cr. 78.0 116/61.211.2 33.00.00 %27.1 %23.0 % 10.0
Multibase India Ltd 218 Cr. 173 308/15617.4 66.330.6 %18.6 %13.8 % 10.0
Plastiblends India Ltd 327 Cr. 126 232/12110.1 1681.98 %10.3 %7.58 % 5.00
TPL Plastech Ltd 449 Cr. 57.6 95.5/50.016.1 19.51.74 %19.8 %17.0 % 2.00
Industry Average6,264.50 Cr584.0532.34182.193.70%15.97%13.13%6.10

All Competitor Stocks of Pil Italica Lifestyle Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 25.9223.0520.1925.2226.8924.9321.2021.8130.2226.9224.0427.6429.81
Expenses 24.1520.8918.5422.9524.0623.5818.7819.4828.1924.3321.3025.5927.90
Operating Profit 1.772.161.652.272.831.352.422.332.032.592.742.051.91
OPM % 6.83%9.37%8.17%9.00%10.52%5.42%11.42%10.68%6.72%9.62%11.40%7.42%6.41%
Other Income 0.000.040.000.000.010.010.030.120.450.080.000.120.11
Interest 0.190.320.240.240.170.350.410.420.360.350.230.350.40
Depreciation 0.210.210.220.220.230.250.330.330.410.430.440.460.49
Profit before tax 1.371.671.191.812.440.761.711.701.711.892.071.361.13
Tax % 0.00%61.08%0.00%41.44%25.00%27.63%11.70%35.29%8.77%42.86%25.12%16.18%36.28%
Net Profit 1.370.641.201.051.820.551.511.091.561.071.551.150.72
EPS in Rs 0.060.030.050.040.080.020.060.050.070.050.070.050.03

Last Updated: March 3, 2026, 3:49 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 9:16 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 354041587253485468839599108
Expenses 35414157685043496378878999
Operating Profit -0-1-01435656899
OPM % -0%-3%-1%2%6%5%10%10%7%7%9%10%9%
Other Income 16419220000010
Interest 0001000011121
Depreciation 1000000011122
Profit before tax 15209644534676
Tax % 0%0%0%0%-78%16%82%25%25%25%25%25%
Net Profit 152091131433554
EPS in Rs 0.960.090.020.420.460.130.030.160.110.130.200.220.20
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-86.67%-100.00%22.22%-72.73%-66.67%300.00%-25.00%0.00%66.67%0.00%
Change in YoY Net Profit Growth (%)0.00%-13.33%122.22%-94.95%6.06%366.67%-325.00%25.00%66.67%-66.67%

Pil Italica Lifestyle Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:10%
5 Years:16%
3 Years:14%
TTM:5%
Compounded Profit Growth
10 Years:40%
5 Years:43%
3 Years:26%
TTM:7%
Stock Price CAGR
10 Years:14%
5 Years:18%
3 Years:16%
1 Year:4%
Return on Equity
10 Years:%
5 Years:5%
3 Years:6%
Last Year:6%

Last Updated: September 5, 2025, 12:15 pm

Balance Sheet

Last Updated: December 10, 2025, 3:13 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 16212122242424242424242424
Reserves -23-22-224333637414346515659
Borrowings 52311046141116915
Other Liabilities 1412121710565467811
Total Liabilities 111314446765707584879797108
Fixed Assets 344444671316314446
CWIP 0000000000000
Investments 0000000022222
Other Assets 891040636064676969645160
Total Assets 111314446765707584879797108

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -9-1-0-12-25-4-4-3-381222
Cash from Investing Activity + -0-1-0-0-0-1-2-2-8-4-16-14
Cash from Financing Activity + 931162336411-4-2-2
Net Cash Flow 0003-2-20-0-01-66
Free Cash Flow -9-3-0-12-25-4-6-4-85-48
CFO/OP 5,700%121%20%-839%-586%-105%-70%-50%-55%144%145%234%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-5.00-3.00-3.000.003.003.001.000.00-9.00-5.00-8.000.00

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 171422693533463224262521
Inventory Days 615860675383136202124115114107
Days Payable 17121173343255401522137
Cash Conversion Cycle 616071635484126194132119126121
Working Capital Days -70-25-39116222336388358267215157123
ROCE %49%18%10%5%7%8%5%6%8%9%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 50.09%50.09%50.09%50.09%50.09%50.09%50.09%50.09%50.09%50.09%50.09%50.09%
FIIs 0.00%0.01%0.08%0.04%0.23%0.21%0.22%0.00%0.00%0.00%0.00%0.00%
DIIs 0.64%0.64%0.64%0.64%0.64%0.64%0.64%0.65%0.65%0.82%0.82%0.82%
Public 49.26%49.25%49.19%49.22%49.03%49.05%49.05%49.25%49.25%49.08%49.07%49.08%
No. of Shareholders 69,52864,83061,68059,60258,44856,60656,63354,48554,87853,37551,90051,001

Shareholding Pattern Chart

No. of Shareholders

Pil Italica Lifestyle 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 1.001.001.001.001.00
Basic EPS (Rs.) 0.220.200.130.110.16
Diluted EPS (Rs.) 0.220.200.130.110.16
Cash EPS (Rs.) 0.280.230.160.130.17
Book Value[Excl.RevalReserv]/Share (Rs.) 3.383.162.962.832.72
Book Value[Incl.RevalReserv]/Share (Rs.) 3.383.162.962.832.72
Revenue From Operations / Share (Rs.) 4.264.143.632.882.33
PBDIT / Share (Rs.) 0.420.340.240.200.24
PBIT / Share (Rs.) 0.360.300.210.170.22
PBT / Share (Rs.) 0.290.260.170.140.21
Net Profit / Share (Rs.) 0.220.190.120.100.15
PBDIT Margin (%) 10.038.356.877.0010.64
PBIT Margin (%) 8.537.405.946.169.76
PBT Margin (%) 6.996.374.764.979.04
Net Profit Margin (%) 5.234.753.563.726.77
Return on Networth / Equity (%) 6.606.224.373.775.78
Return on Capital Employeed (%) 10.329.377.166.178.31
Return On Assets (%) 5.394.753.492.984.95
Long Term Debt / Equity (X) 0.010.010.010.010.00
Total Debt / Equity (X) 0.110.210.160.210.09
Asset Turnover Ratio (%) 1.031.060.990.840.75
Current Ratio (X) 3.513.124.154.016.15
Quick Ratio (X) 2.342.243.143.144.51
Inventory Turnover Ratio (X) 5.815.653.332.492.38
Interest Coverage Ratio (X) 6.528.085.845.8514.91
Interest Coverage Ratio (Post Tax) (X) 4.405.594.034.1110.48
Enterprise Value (Cr.) 348.16290.08153.00218.61414.05
EV / Net Operating Revenue (X) 3.482.981.793.247.57
EV / EBITDA (X) 34.6535.7126.0946.1971.08
MarketCap / Net Operating Revenue (X) 3.412.841.693.057.48
Price / BV (X) 4.303.732.073.096.39
Price / Net Operating Revenue (X) 3.412.841.693.057.48
EarningsYield 0.010.010.020.010.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Pil Italica Lifestyle Ltd. is a Public Limited Listed company incorporated on 16/03/1992 and has its registered office in the State of Rajasthan, India. Company's Corporate Identification Number(CIN) is L25207RJ1992PLC006576 and registration number is 006576. Currently Company is involved in the business activities of Manufacture of furniture primarily of plastic. Company's Total Operating Revenue is Rs. 100.15 Cr. and Equity Capital is Rs. 23.50 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Plastics - Plastic & Plastic ProductsKodiyat Road, Village - Sisarma, Udaipur District Rajasthan 313031Contact not found
Management
NamePosition Held
Mr. Daud AliManaging Director
Mr. Narendra BhanawatWholeTime Director & CFO
Mr. Mukesh Kumar KothariNon Exe.Non Ind.Director
Ms. Sonal MantriInd. Non-Executive Director
Mrs. Apeksha AgiwalInd. Non-Executive Director
Mr. Himanshu Surendrakumar GuptaInd. Non-Executive Director

FAQ

What is the intrinsic value of Pil Italica Lifestyle Ltd and is it undervalued?

As of 14 April 2026, Pil Italica Lifestyle Ltd's intrinsic value is ₹4.08, which is 41.80% lower than the current market price of ₹7.01, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (6.18 %), book value (₹3.49), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Pil Italica Lifestyle Ltd?

Pil Italica Lifestyle Ltd is trading at ₹7.01 as of 14 April 2026, with a FY2026-2027 high of ₹20.6 and low of ₹6.20. The stock is currently near its 52-week low. Market cap stands at ₹165 Cr..

How does Pil Italica Lifestyle Ltd's P/E ratio compare to its industry?

Pil Italica Lifestyle Ltd has a P/E ratio of 36.7, which is above the industry average of 32.34. The premium over industry average may reflect growth expectations or speculative interest.

Is Pil Italica Lifestyle Ltd financially healthy?

Key indicators for Pil Italica Lifestyle Ltd: ROCE of 8.90 % is on the lower side compared to the industry average of 15.97%; ROE of 6.18 % is below ideal levels (industry average: 13.13%). Dividend yield is 0.00 %.

Is Pil Italica Lifestyle Ltd profitable and how is the profit trend?

Pil Italica Lifestyle Ltd reported a net profit of ₹5 Cr in Mar 2025 on revenue of ₹99 Cr. Compared to ₹3 Cr in Mar 2022, the net profit shows an improving trend.

Does Pil Italica Lifestyle Ltd pay dividends?

Pil Italica Lifestyle Ltd has a dividend yield of 0.00 % at the current price of ₹7.01. 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 Pil Italica Lifestyle 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