Premier Polyfilm Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹78.08Overvalued by 19.26%vs CMP ₹96.70

P/E (29.0) × ROE (24.0%) × BV (₹14.00) × DY (0.16%)

₹43.85Overvalued by 54.65%vs CMP ₹96.70

MoS: -120.5% (Negative)Confidence: 66/100 (Moderate)Models: 1 Fair, 9 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹96.98	21%	Fair (+0.3%)
Graham Number	Earnings	₹29.43	15%	Over (-69.6%)
Earnings Power	Earnings	₹16.18	10%	Over (-83.3%)
DCF	Cash Flow	₹67.92	10%	Over (-29.8%)
Net Asset Value	Assets	₹14.13	7%	Over (-85.4%)
EV/EBITDA	Enterprise	₹32.84	8%	Over (-66%)
Dividend Discount	Dividends	₹27.50	8%	Over (-71.6%)
Earnings Yield	Earnings	₹27.50	7%	Over (-71.6%)
ROCE Capital	Returns	₹24.32	8%	Over (-74.9%)
Revenue Multiple	Revenue	₹12.55	5%	Over (-87%)
Consensus (10 models)		₹43.85	100%	Overvalued

Key Drivers: Wide model spread (₹13–₹97) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 24.2%

*Investments are subject to market risks

Analysis summary

Data coverage: Price-data record updated 24 September 2026, 3:19 am +05:30. Annual results through Mar 2025; quarterly results through Dec 2025; cash flow through Mar 2026. Each section can have a different reporting period. The share price is not live.

Valuation in context

Operating performance

Revenue for Mar 2025 was ₹263.00 Cr, versus ₹259.00 Cr in Mar 2024 (1.5% year on year). Net profit for Mar 2025 was ₹26.00 Cr, versus ₹21.00 Cr in Mar 2024 (23.8% year on year). These are the latest annual periods stored on this page; check the quarterly table separately for more recent developments.

Cash generation

For the same Mar 2025 period, operating cash flow was ₹23.00 Cr against net profit of ₹26.00 Cr. Cash flow covered 0.88 times reported profit. Cash generation supports the reported profit for this period; check whether this continues over several years.

Balance-sheet check

Reported borrowings were ₹0.00 Cr in Mar 2026. Read this alongside cash, interest costs and repayment obligations; reserves are an accounting balance and are not the same as available cash.

How to use the valuation and peer comparisons

The Intrinsic Value panel combines the available model estimates using the displayed weights. Earnings, cash-flow, dividend and asset-based methods can give very different answers. The displayed 12% cost of equity and 4% terminal growth assumptions apply where relevant; historical EPS growth is not a promise of future growth. Use the individual values and their spread to judge sensitivity.

The peer group follows the stored industry classification and may include different business models. Compare reporting periods, leverage and recurring earnings before interpreting a valuation gap. For banks and other financial businesses, capital adequacy and asset quality can be more informative than industrial-company cash-flow ratios.

Sources: Company data source. Check the company filings linked by the source for the reporting basis and exceptional items.

Automatically generated interpretation of the stored financial data, not a separately researched analyst opinion. Missing data is not evidence of poor performance. New filings become available here after the existing data refresh process captures them.

Investment Snapshot

Premier Polyfilm Ltd scores 82/100 (Strong)

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

Stock Health100/100 · Strong

ROCE 28.9% ExcellentROE 24.0% ExcellentD/E 0.00 Low debtInterest Coverage 35.1x StrongProfitable 5/5 available years Reported history

Smart Money70/100 · Strong

FII holding up 0.09% (6mo) Slight increasePromoter increased by 1.70% Positive

Earnings Quality90/100 · Strong

CFO/NP ratio: 0.86x Cash-backed earningsOPM expanding (9% → 14%) Improving

Quarterly Momentum68/100 · Strong

Revenue (4Q): +10% YoY GrowingProfit (4Q): +7% YoY Positive

Industry Rank60/100 · Moderate

P/E 29.0 vs industry 18.8 Premium to peersROCE 28.9% vs industry 15.6% Above peersROE 24.0% vs industry 13.0% Above peers3Y sales CAGR: 7% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores use stored reporting periods and are screening indicators, not investment recommendations. Missing health ratios are excluded. Broad industry groups and financial-sector accounting can limit comparability.

Share Price and Basic Stock Data

Last Updated: September 24, 2026, 3:19 am

Market Cap	1,013 Cr.
Current Price	96.7
Intrinsic Value	₹43.85
High / Low	98.8/38.0
Stock P/E	29.0
Book Value	14.0
Dividend Yield	0.16 %
ROCE	28.9 %
ROE	24.0 %
Face Value	1.00
PEG Ratio	1.20

Understand these figures: how to read the P/E ratio, ROE versus earnings per share, and calculate intrinsic value.

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Premier Polyfilm Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Premier Polyfilm Ltd	1,013 Cr.	96.7	98.8/38.0	29.0	14.0	0.16 %	28.9 %	24.0 %	1.00
Jai Corp Ltd	1,698 Cr.	96.7	173/88.0	18.0	71.6	0.52 %	11.8 %	12.0 %	1.00
Bansal Roofing Products Ltd	209 Cr.	158	164/98.1	18.7	32.0	1.26 %	34.4 %	28.0 %	10.0
Tainwala Chemicals & Plastics (India) Ltd	201 Cr.	214	259/155	24.9	184	1.40 %	7.91 %	6.29 %	10.0
Hindustan Adhesives Ltd	195 Cr.	380	403/248	7.15	216	0.00 %	15.5 %	17.5 %	10.0
Industry Average	578.00 Cr	117.53		18.76	72.99	0.33%	15.57%	13.03%	7.70

All Competitor Stocks of Premier Polyfilm 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	62.59	63.88	64.06	67.25	60.97	69.46	62.87	70.50	61.87	72.13	65.09	73.60	79.28
Expenses	55.95	56.97	55.69	58.72	53.67	59.19	53.49	58.40	51.45	63.17	55.44	61.31	66.00
Operating Profit	6.64	6.91	8.37	8.53	7.30	10.27	9.38	12.10	10.42	8.96	9.65	12.29	13.28
OPM %	10.61%	10.82%	13.07%	12.68%	11.97%	14.79%	14.92%	17.16%	16.84%	12.42%	14.83%	16.70%	16.75%
Other Income	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Interest	1.02	0.26	0.72	0.62	0.38	0.32	0.31	0.31	0.26	0.28	0.24	0.13	0.21
Depreciation	1.36	1.40	1.27	1.32	1.29	1.28	1.24	1.26	1.28	1.29	1.17	1.16	1.18
Profit before tax	4.26	5.25	6.38	6.59	5.63	8.67	7.83	10.53	8.88	7.39	8.24	11.00	11.89
Tax %	28.17%	14.67%	25.08%	25.80%	24.87%	22.72%	24.90%	25.36%	24.89%	24.36%	27.18%	27.18%	21.95%
Net Profit	3.06	4.48	4.78	4.89	4.23	6.70	5.88	7.86	6.67	5.59	6.00	8.01	9.28
EPS in Rs	0.29	0.43	0.46	0.47	0.40	0.64	0.56	0.75	0.64	0.53	0.57	0.76	0.89

Last Updated: February 4, 2026, 1:16 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 11:46 am

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	81	84	95	103	126	150	147	151	212	252	259	263	290
Expenses	76	79	87	95	116	139	133	135	193	230	226	226	246
Operating Profit	5	5	8	9	10	11	14	16	19	22	33	38	44
OPM %	6%	6%	9%	8%	8%	7%	9%	10%	9%	9%	13%	14%	15%
Other Income	1	1	2	2	2	2	1	2	1	1	2	3	0
Interest	1	1	2	3	3	3	3	2	2	3	2	1	1
Depreciation	2	1	3	2	3	3	4	4	4	5	5	5	5
Profit before tax	3	4	5	6	7	6	9	11	14	15	27	35	39
Tax %	11%	34%	33%	36%	34%	28%	29%	23%	30%	23%	24%	25%
Net Profit	3	3	4	4	5	4	6	8	10	12	21	26	29
EPS in Rs	0.28	0.26	0.35	0.34	0.45	0.43	0.59	0.80	0.93	1.12	1.97	2.48	2.75
Dividend Payout %	0%	0%	29%	29%	23%	24%	0%	13%	11%	9%	8%	6%

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 (%)	0.00%	33.33%	0.00%	25.00%	-20.00%	50.00%	33.33%	25.00%	20.00%	75.00%	23.81%
Change in YoY Net Profit Growth (%)	0.00%	33.33%	-33.33%	25.00%	-45.00%	70.00%	-16.67%	-8.33%	-5.00%	55.00%	-51.19%

Premier Polyfilm 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:	12%
5 Years:	12%
3 Years:	7%
TTM:	3%

Compounded Profit Growth
10 Years:	25%
5 Years:	33%
3 Years:	38%
TTM:	20%

Stock Price CAGR
10 Years:	27%
5 Years:	54%
3 Years:	33%
1 Year:	6%

Return on Equity
10 Years:	18%
5 Years:	21%
3 Years:	22%
Last Year:	24%

Last Updated: September 5, 2025, 12:40 pm

Balance Sheet

Last Updated: July 14, 2026, 6:00 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	11	11	11	11	11	11	11	11	11	11	11	11
Reserves	17	21	24	28	31	36	44	52	63	84	107	137
Borrowings	15	16	25	32	28	27	14	23	23	9	18	0
Other Liabilities	14	17	21	20	20	20	22	34	40	29	27	54
Total Liabilities	57	66	80	90	90	94	90	120	137	132	163	202
Fixed Assets	14	22	29	31	41	42	39	40	53	52	56	60
CWIP	7	0	0	2	0	0	1	2	1	0	0	0
Investments	0	1	0	0	0	0	3	4	4	9	13	21
Other Assets	36	43	51	57	49	51	48	74	78	71	94	120
Total Assets	57	66	80	90	90	94	90	120	137	132	163	202

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 +	1	6	4	3	16	7	17	4	12	16	23	27
Cash from Investing Activity +	-10	-5	-8	-8	-9	-7	-4	-7	-17	-6	-11	-28
Cash from Financing Activity +	11	2	-2	3	-9	-6	-6	-2	2	-10	-6	-5
Net Cash Flow	2	3	-6	-2	-1	-5	7	-5	-3	0	6	-6
Free Cash Flow	-13	3	-5	-4	5	2	15	-2	-5	13	14	18
CFO/OP	42%	93%	78%	46%	164%	70%	128%	41%	78%	64%	85%	82%

Free Cash Flow

Free cash flow reported in the stored cash-flow statement (₹ Cr)
Period	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Free Cash Flow	-13.00	3.00	-5.00	-4.00	5.00	2.00	15.00	-2.00	-5.00	13.00	14.00	18.00

This table and the chart use the Free Cash Flow row from the same stored cash-flow statement. Free cash flow generally measures operating cash flow after capital expenditure; check the source definition and reporting basis. It is not operating profit minus borrowings.

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	56	69	58	68	54	54	54	43	39	47	50	56
Inventory Days	79	63	84	105	114	67	80	57	80	60	43	70
Days Payable	58	45	57	71	45	39	46	26	40	38	22	24
Cash Conversion Cycle	76	86	85	102	123	83	88	73	79	68	71	101
Working Capital Days	45	38	35	12	15	2	10	34	30	31	51	59
ROCE %	15%	14%	16%	15%	15%	13%	16%	18%	21%	20%	29%	30%

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	67.46%	67.31%	67.37%	67.37%	67.37%	67.37%	67.60%	67.60%	67.60%	67.60%	69.39%	71.09%
FIIs	0.00%	0.00%	0.01%	0.00%	0.04%	0.00%	0.01%	0.02%	0.00%	0.00%	0.07%	0.09%
DIIs	1.43%	1.43%	1.43%	1.02%	1.02%	1.02%	1.02%	1.02%	1.02%	1.02%	1.02%	1.02%
Government	0.00%	0.00%	0.00%	0.26%	0.21%	0.21%	0.21%	0.21%	0.21%	0.21%	0.21%	0.21%
Public	31.13%	31.26%	31.20%	31.34%	31.36%	31.40%	31.16%	31.14%	31.17%	31.16%	29.30%	27.58%
No. of Shareholders	12,359	13,624	11,862	13,276	16,090	23,700	23,972	24,136	24,178	23,563	24,052	23,612

Shareholding Pattern Chart

No. of Shareholders

Premier Polyfilm 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 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	1.00	5.00	5.00	5.00	5.00
Basic EPS (Rs.)	2.48	9.83	5.58	4.67	4.02
Diluted EPS (Rs.)	2.48	9.83	5.58	4.67	4.02
Cash EPS (Rs.)	2.93	12.16	7.84	6.60	5.88
Book Value[Excl.RevalReserv]/Share (Rs.)	11.13	44.58	34.67	29.79	25.68
Book Value[Incl.RevalReserv]/Share (Rs.)	11.13	44.58	34.67	29.79	25.68
Dividend / Share (Rs.)	0.15	0.75	0.50	0.50	0.50
Revenue From Operations / Share (Rs.)	24.94	122.80	119.31	100.49	71.26
PBDIT / Share (Rs.)	3.86	16.27	10.79	9.48	8.08
PBIT / Share (Rs.)	3.38	13.84	8.47	7.51	6.17
PBT / Share (Rs.)	3.27	12.88	7.18	6.55	5.17
Net Profit / Share (Rs.)	2.46	9.73	5.51	4.62	3.97
PBDIT Margin (%)	15.47	13.25	9.04	9.43	11.33
PBIT Margin (%)	13.55	11.26	7.09	7.47	8.66
PBT Margin (%)	13.11	10.48	6.01	6.52	7.25
Net Profit Margin (%)	9.84	7.92	4.62	4.59	5.57
Return on Networth / Equity (%)	22.05	21.81	15.90	15.50	15.47
Return on Capital Employeed (%)	28.33	27.78	20.30	21.57	20.66
Return On Assets (%)	15.80	15.47	8.47	8.09	9.21
Long Term Debt / Equity (X)	0.00	0.00	0.00	0.00	0.09
Total Debt / Equity (X)	0.00	0.00	0.00	0.00	0.31
Asset Turnover Ratio (%)	1.78	1.92	1.95	2.01	1.62
Current Ratio (X)	2.49	2.48	1.53	1.49	1.65
Quick Ratio (X)	1.65	1.75	0.93	0.77	1.08
Inventory Turnover Ratio (X)	10.12	6.25	5.53	6.11	5.09
Dividend Payout Ratio (NP) (%)	6.04	5.04	8.98	10.73	0.00
Dividend Payout Ratio (CP) (%)	5.05	4.03	6.32	7.51	0.00
Earning Retention Ratio (%)	93.96	94.96	91.02	89.27	0.00
Cash Earning Retention Ratio (%)	94.95	95.97	93.68	92.49	0.00
Interest Coverage Ratio (X)	35.08	16.90	8.37	9.95	8.08
Interest Coverage Ratio (Post Tax) (X)	23.32	11.10	5.28	5.84	4.97
Enterprise Value (Cr.)	640.55	407.90	144.50	150.63	84.01
EV / Net Operating Revenue (X)	2.43	1.57	0.57	0.70	0.55
EV / EBITDA (X)	15.68	11.83	6.32	7.50	4.91
MarketCap / Net Operating Revenue (X)	2.47	1.59	0.60	0.75	0.49
Retention Ratios (%)	93.95	94.95	91.01	89.26	0.00
Price / BV (X)	5.53	4.37	2.09	2.54	1.38
Price / Net Operating Revenue (X)	2.47	1.59	0.60	0.75	0.49
EarningsYield	0.03	0.04	0.07	0.06	0.11

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Frequently asked questions

What is the intrinsic value of Premier Polyfilm Ltd and is it undervalued?

Premier Polyfilm Ltd: the stored intrinsic value estimate is ₹43.85, compared with a stored share price of ₹96.70. The model value is 54.7% below that quote. The model classifies this as overvalued; it is an estimate dependent on the inputs and assumptions, not a price target or a buy/sell recommendation. The estimate uses the available valuation models and weights shown in the Intrinsic Value panel, including earnings, cash-flow and asset-based approaches where data permits. It is not a P/E-only calculation.

What share price and 52-week range are shown for Premier Polyfilm Ltd?

The stored share price is ₹96.70. Price-data record updated: 24 September 2026, 3:19 am +05:30. This is not a live quote. The stored 52-week high / low is 98.8/38.0; this is a rolling range, not a financial-year range.

How have Premier Polyfilm Ltd's revenue and profit changed?

Does Premier Polyfilm Ltd's profit convert into cash?

What should I check in Premier Polyfilm Ltd's balance sheet?

Reported borrowings were ₹0.00 Cr in Mar 2026. Read this alongside cash, interest costs and repayment obligations; reserves are an accounting balance and are not the same as available cash.

How should I compare Premier Polyfilm Ltd's P/E with other stocks?

The stored P/E is 29.00. Compare companies with similar business models, growth, leverage and accounting periods. The industry group on this page is broad, and its average can be affected by outliers. A lower P/E alone does not establish undervaluation.

What could change Premier Polyfilm Ltd's intrinsic value estimate?

Changes in sustainable earnings, cash generation, capital needs, debt and share count can change the estimate. The displayed model uses a 12% cost of equity and 4% terminal growth assumption where applicable. Higher discount rates or weaker growth generally reduce discounted values. Compare the individual model values and weights, and verify fresh filings before relying on the result.