Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:31 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 540293 | NSE: PRICOLLTD

Pricol Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹404.80Overvalued by 24.76%vs CMP ₹538.00

P/E (30.8) × ROE (17.6%) × BV (₹93.00) × DY (0.37%)

₹277.02Overvalued by 48.51%vs CMP ₹538.00
MoS: -94.2% (Negative)Confidence: 63/100 (Moderate)Models: 1 Fair, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹538.4023%Fair (+0.1%)
Graham NumberEarnings₹191.0317%Over (-64.5%)
Earnings PowerEarnings₹83.6911%Over (-84.4%)
DCFCash Flow₹414.9711%Over (-22.9%)
Net Asset ValueAssets₹92.987%Over (-82.7%)
EV/EBITDAEnterprise₹250.709%Over (-53.4%)
Earnings YieldEarnings₹174.407%Over (-67.6%)
ROCE CapitalReturns₹98.397%Over (-81.7%)
Revenue MultipleRevenue₹220.916%Over (-58.9%)
Consensus (9 models)₹277.02100%Overvalued
Key Drivers: EPS CAGR 33.0% lifts DCF — verify sustainability. | Wide model spread (₹84–₹538) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 33.0%

*Investments are subject to market risks

Investment Snapshot

69
Pricol Ltd scores 69/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health78/100 · Strong
ROCE 22.9% ExcellentROE 17.6% GoodD/E 0.47 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding up 0.66% (6mo) Slight increaseDII holding down 3.37% MF sellingPromoter holding at 38.5% Stable
Earnings Quality50/100 · Moderate
OPM stable around 13% Steady
Quarterly Momentum78/100 · Strong
Revenue (4Q): +48% YoY AcceleratingProfit (4Q): +22% YoY Positive
Industry Rank80/100 · Strong
P/E 30.8 vs industry 101.1 Cheaper than peersROCE 22.9% vs industry 15.1% Above peersROE 17.6% vs industry 122.8% Below peers3Y sales CAGR: 20% High growth

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, 3:31 am

Market Cap 6,556 Cr.
Current Price 538
Intrinsic Value₹277.02
High / Low 695/368
Stock P/E30.8
Book Value 93.0
Dividend Yield0.37 %
ROCE22.9 %
ROE17.6 %
Face Value 1.00
PEG Ratio0.93

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

View Share Price Target for Pricol Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Pricol Ltd 6,556 Cr. 538 695/36830.8 93.00.37 %22.9 %17.6 % 1.00
LG Balakrishnan & Bros Ltd 5,401 Cr. 1,694 2,097/1,08016.8 6261.18 %19.9 %16.1 % 10.0
ASK Automotive Ltd 8,590 Cr. 436 578/37130.3 58.80.34 %27.6 %26.6 % 2.00
Sharda Motor Industries Ltd 4,260 Cr. 742 1,258/62513.2 2022.19 %34.6 %26.5 % 2.00
Sandhar Technologies Ltd 2,771 Cr. 460 601/34215.6 2040.76 %12.3 %12.8 % 10.0
Industry Average5,187.70 Cr573.81101.13154.700.78%15.11%122.81%5.59

All Competitor Stocks of Pricol Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 4745235375785735846206696347698951,0071,039
Expenses 423462473511505510539592559689796889918
Operating Profit 5161656668748077758099118121
OPM % 11%12%12%12%12%13%13%12%12%10%11%12%12%
Other Income 1234242644232
Interest 4555543325679
Depreciation 20172021212020212226293030
Profit before tax 27414344445559605453668584
Tax % 2%28%26%25%23%24%23%25%24%34%25%24%25%
Net Profit 27303233344246454135506464
EPS in Rs 2.202.442.622.722.793.403.743.703.402.874.095.255.23

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

Quarterly Chart

Profit & Loss - Annual Report

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

MetricMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1,4731,3571,8141,2391,4131,5451,9592,2722,6923,711
Expenses 1,3651,3001,8681,2271,2241,3621,7301,9862,3793,293
Operating Profit 10856-5413189183229285313418
OPM % 7%4%-3%1%13%12%12%13%12%11%
Other Income 10513152271411712
Interest 19143834432718181327
Depreciation 737494969482788290115
Profit before tax 26-26-173-1027480147186227288
Tax % 65%85%1%-3%44%36%15%24%26%
Net Profit 9-49-174-994251125141167213
EPS in Rs 0.76-4.02-14.26-8.103.404.1910.2311.5413.7017.44
Dividend Payout % 103%-19%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-644.44%-255.10%43.10%142.42%21.43%145.10%12.80%18.44%
Change in YoY Net Profit Growth (%)0.00%389.34%298.21%99.32%-121.00%123.67%-132.30%5.64%

Pricol Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2017-2018 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:17%
3 Years:20%
TTM:26%
Compounded Profit Growth
10 Years:%
5 Years:30%
3 Years:46%
TTM:11%
Stock Price CAGR
10 Years:%
5 Years:63%
3 Years:44%
1 Year:1%
Return on Equity
10 Years:%
5 Years:16%
3 Years:18%
Last Year:18%

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

Balance Sheet

Last Updated: December 4, 2025, 1:50 am

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 9999121212121212
Reserves 7166564903885135646928331,0041,121
Borrowings 16444827943127915311061135169
Other Liabilities 406617824501432469493529798975
Total Liabilities 1,2951,7311,6021,3301,2351,1981,3071,4351,9492,278
Fixed Assets 739834699731642612597632871902
CWIP 2770142220815387081
Investments 023512561415
Other Assets 5298258875715735766917599941,281
Total Assets 1,2951,7311,6021,3301,2351,1981,3071,4351,9492,278

Reserves and Borrowings Chart

Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 589544151128183163255309
Cash from Investing Activity + -57-239-126-12-29-45-66-129-377
Cash from Financing Activity + 2318457-169-70-154-64-6956
Net Cash Flow 2340-25-2929-163357-11
Free Cash Flow -30-49-691119714179117113
CFO/OP 67%210%-74%1,210%68%107%87%103%117%

Free Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-56.00-392.00-333.00-418.00-90.0030.00119.00224.00178.00

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 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 538039584956504664
Inventory Days 67123521009281727571
Days Payable 971736313510792757689
Cash Conversion Cycle 233029233445474546
Working Capital Days -10-32-12-421214111616
ROCE %-1%-14%-9%16%14%20%25%23%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 36.53%38.51%38.51%38.51%38.51%38.51%38.51%38.51%38.51%38.51%38.51%38.51%
FIIs 3.67%2.89%3.96%6.50%14.39%15.01%15.74%15.88%16.26%16.06%16.53%16.92%
DIIs 6.56%5.58%5.59%6.92%16.59%16.45%15.70%16.39%15.66%15.50%14.55%12.29%
Public 53.24%53.02%51.93%48.05%30.50%30.01%30.05%29.22%29.57%29.92%30.39%32.29%
No. of Shareholders 66,19270,00577,5191,02,7861,29,0531,43,1981,65,0131,66,5211,68,1651,65,5001,64,9151,66,402

Shareholding Pattern Chart

No. of Shareholders

Pricol 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
Franklin India Small Cap Fund 2,518,981 1.08 138.322,530,2742026-02-23 07:42:26-0.45%
Franklin India Opportunities Fund 1,563,667 1.04 85.86N/AN/AN/A
ICICI Prudential Transportation and Logistics Fund 1,040,411 1.95 57.131,046,8722026-01-26 02:59:22-0.62%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.001.001.001.001.00
Basic EPS (Rs.) 13.7011.5410.234.523.81
Diluted EPS (Rs.) 13.7011.5410.234.523.81
Cash EPS (Rs.) 21.0718.2716.6211.2311.13
Book Value[Excl.RevalReserv]/Share (Rs.) 83.3669.3557.7847.7443.06
Book Value[Incl.RevalReserv]/Share (Rs.) 83.3669.3557.7847.7443.06
Revenue From Operations / Share (Rs.) 220.86186.39160.69126.74115.94
PBDIT / Share (Rs.) 27.0423.4819.1215.5415.24
PBIT / Share (Rs.) 19.6716.7512.738.837.51
PBT / Share (Rs.) 18.5915.2512.036.593.98
Net Profit / Share (Rs.) 13.7011.5410.234.523.40
NP After MI And SOA / Share (Rs.) 13.7011.5410.234.523.40
PBDIT Margin (%) 12.2412.5911.8912.2613.14
PBIT Margin (%) 8.908.987.926.966.47
PBT Margin (%) 8.418.187.485.193.43
Net Profit Margin (%) 6.206.186.363.562.93
NP After MI And SOA Margin (%) 6.206.186.363.562.93
Return on Networth / Equity (%) 16.4316.6317.709.467.90
Return on Capital Employeed (%) 20.1022.4319.3314.1111.05
Return On Assets (%) 8.569.799.544.613.35
Long Term Debt / Equity (X) 0.060.000.030.160.38
Total Debt / Equity (X) 0.120.050.120.220.47
Asset Turnover Ratio (%) 1.591.661.571.231.10
Current Ratio (X) 1.291.411.321.261.30
Quick Ratio (X) 0.810.800.770.710.70
Inventory Turnover Ratio (X) 7.885.105.214.153.90
Interest Coverage Ratio (X) 25.0315.6812.756.944.31
Interest Coverage Ratio (Post Tax) (X) 13.698.707.293.021.37
Enterprise Value (Cr.) 5515.664675.382530.641661.211026.99
EV / Net Operating Revenue (X) 2.052.061.291.080.72
EV / EBITDA (X) 16.7416.3410.868.775.53
MarketCap / Net Operating Revenue (X) 2.042.091.291.030.60
Price / BV (X) 5.415.613.592.721.63
Price / Net Operating Revenue (X) 2.042.091.291.030.60
EarningsYield 0.030.020.040.030.04

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Pricol Ltd. is a Public Limited Listed company incorporated on 18/05/2011 and has its registered office in the State of Tamil Nadu, India. Company's Corporate Identification Number(CIN) is L34200TZ2011PLC022194 and registration number is 022194. Currently Company is involved in the business activities of Manufacture of other pumps, compressors, taps and valves etc.. Company's Total Operating Revenue is Rs. 2528.99 Cr. and Equity Capital is Rs. 12.19 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Auto Ancl - Others109, Race Course, Coimbatore Tamil Nadu 641018Contact not found
Management
NamePosition Held
Mrs. Vanitha MohanChairman
Mr. Vikram MohanManaging Director
Mr. P M GaneshExecutive Director & CEO
Mr. S K SundararamanIndependent Director
Mr. K IlangoIndependent Director
Mr. Navin PaulIndependent Director
Mr. VijayraghunathIndependent Director
Mrs. T M MalavikaIndependent Director

FAQ

What is the intrinsic value of Pricol Ltd and is it undervalued?

As of 15 April 2026, Pricol Ltd's intrinsic value is ₹277.02, which is 48.51% lower than the current market price of ₹538.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (17.6 %), book value (₹93.0), dividend yield (0.37 %), and 5-year EPS CAGR.

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

Pricol Ltd is trading at ₹538.00 as of 15 April 2026, with a FY2026-2027 high of ₹695 and low of ₹368. The stock is currently in the middle of its 52-week range. Market cap stands at ₹6,556 Cr..

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

Pricol Ltd has a P/E ratio of 30.8, which is below the industry average of 101.13. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Pricol Ltd financially healthy?

Key indicators for Pricol Ltd: ROCE of 22.9 % indicates efficient capital utilization; ROE of 17.6 % shows strong shareholder returns. Dividend yield is 0.37 %.

Is Pricol Ltd profitable and how is the profit trend?

Pricol Ltd reported a net profit of ₹167 Cr in Mar 2025 on revenue of ₹2,692 Cr. Compared to ₹51 Cr in Mar 2022, the net profit shows an improving trend.

Does Pricol Ltd pay dividends?

Pricol Ltd has a dividend yield of 0.37 % at the current price of ₹538.00. The company pays dividends, though the yield is modest.

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 Pricol 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