Priti International Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹32.55Fairly Valued by 3.13%vs CMP ₹33.60

P/E (59.1) × ROE (1.3%) × BV (₹54.00) × DY (2.00%)

₹34.99Fairly Valued by 4.14%vs CMP ₹33.60
MoS: +4% (Thin)Confidence: 48/100 (Moderate)Models: 5 Under, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹25.1921%Over (-25%)
Graham NumberEarnings₹37.7015%Under (+12.2%)
Earnings PowerEarnings₹44.4810%Under (+32.4%)
DCFCash Flow₹11.5913%Over (-65.5%)
Net Asset ValueAssets₹54.007%Under (+60.7%)
EV/EBITDAEnterprise₹26.468%Over (-21.3%)
Dividend DiscountDividends₹5.107%Over (-84.8%)
Earnings YieldEarnings₹11.707%Over (-65.2%)
ROCE CapitalReturns₹100.628%Under (+199.5%)
Revenue MultipleRevenue₹57.675%Under (+71.6%)
Consensus (10 models)₹34.99100%Fairly Valued
Key Drivers: EPS CAGR -22.6% drags value — could be higher if earnings stabilize. | ROE 1.3% is below cost of equity.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -22.6%

*Investments are subject to market risks

Analyst Summary

Priti International Ltd operates in the Decoratives - Wood/Fibre/Others segment, current market price is ₹33.60, market cap is 44.9 Cr.. At a glance, stock P/E is 59.1, ROE is 1.25 %, ROCE is 1.76 %, book value is 54.0, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹34.99, which is broadly in line with the current market price. On operating trend, latest reported sales are about ₹77 Cr versus the prior period change of -14.7%, while latest net profit is about ₹5 Cr with a prior-period change of -50.4%. The 52-week range shown on this page is 85.0/31.5, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisPriti International Ltd. is a Public Limited Listed company incorporated on 30/06/2017 and has its registered office in the State of Rajasthan, India. Company's Corporate Identification Number(CIN) is…

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

Investment Snapshot

38
Priti International Ltd scores 38/100 (Weak)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health58/100 · Moderate
ROCE 1.8% WeakROE 1.3% WeakD/E 0.08 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 64.6% Stable
Earnings Quality40/100 · Moderate
OPM stable around 9% SteadyWorking capital: 182 days Capital intensive
Quarterly Momentum15/100 · Weak
Revenue (4Q): -61% YoY DecliningProfit (4Q): -70% YoY DecliningOPM: -3.9% (down 10.1% YoY) Margin pressure
Industry Rank20/100 · Weak
P/E 59.1 vs industry 38.6 Premium to peersROCE 1.8% vs industry 11.4% Below peersROE 1.3% vs industry 8.1% Below peers3Y sales CAGR: 10% 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, 7:53 am

Market Cap 44.9 Cr.
Current Price 33.6
Intrinsic Value₹34.99
High / Low 85.0/31.5
Stock P/E59.1
Book Value 54.0
Dividend Yield0.00 %
ROCE1.76 %
ROE1.25 %
Face Value 10.0
PEG Ratio-2.61

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

View Share Price Target for Priti International Ltd

Competitors

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Priti International Ltd 44.9 Cr. 33.6 85.0/31.559.1 54.00.00 %1.76 %1.25 % 10.0
Milton Industries Ltd 68.2 Cr. 40.2 53.5/24.837.9 29.00.00 %5.98 %3.72 % 10.0
Dhabriya Polywood Ltd 612 Cr. 565 603/28018.8 1200.12 %25.6 %26.3 % 10.0
Diksha Greens Ltd 0.92 Cr. 0.93 2.35/0.92 30.60.00 %%% 10.0
Bloom Dekor Ltd 4.56 Cr. 6.65 13.9/6.65 10.90.00 %19.6 %% 10.0
Industry Average376.00 Cr135.2338.6049.530.14%11.40%8.07%10.00

All Competitor Stocks of Priti International Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 28.2029.0717.2521.2022.1529.7320.2719.2721.6615.877.147.744.83
Expenses 25.4426.9515.3117.3318.3728.1818.6618.7020.3215.507.417.845.02
Operating Profit 2.762.121.943.873.781.551.610.571.340.37-0.27-0.10-0.19
OPM % 9.79%7.29%11.25%18.25%17.07%5.21%7.94%2.96%6.19%2.33%-3.78%-1.29%-3.93%
Other Income 0.380.810.590.780.500.490.550.910.780.950.760.620.57
Interest 0.010.010.050.030.020.070.040.030.030.040.000.000.00
Depreciation 0.110.120.110.130.130.130.130.140.130.140.140.140.14
Profit before tax 3.022.802.374.494.131.841.991.311.961.140.350.380.24
Tax % 27.48%19.64%25.32%25.17%25.18%27.17%25.63%25.19%25.51%26.32%28.57%23.68%25.00%
Net Profit 2.182.241.773.363.091.341.490.981.450.840.260.290.18
EPS in Rs 1.881.931.522.892.351.001.120.731.090.630.190.220.13

Last Updated: March 3, 2026, 3:16 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 12:16 pm

MetricMar 2018n n 10mMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 9.7024.0623.2037.0857.2582.8590.3377.0635.58
Expenses 8.8022.3022.3234.1653.6074.5979.1873.1835.77
Operating Profit 0.901.760.882.923.658.2611.153.88-0.19
OPM % 9.28%7.32%3.79%7.87%6.38%9.97%12.34%5.04%-0.53%
Other Income 0.291.382.481.802.821.822.363.202.90
Interest 0.070.280.150.260.150.100.170.140.04
Depreciation 0.070.200.210.190.270.440.500.540.56
Profit before tax 1.052.663.004.276.059.5412.846.402.11
Tax % 26.67%27.82%27.67%27.87%27.77%25.47%25.47%25.62%
Net Profit 0.761.922.163.084.387.129.574.751.57
EPS in Rs 1.001.852.082.964.226.137.173.561.17
Dividend Payout % 0.00%0.00%0.00%4.20%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)12.50%42.59%42.21%62.56%34.41%-50.37%
Change in YoY Net Profit Growth (%)0.00%30.09%-0.38%20.35%-28.15%-84.78%

Priti International Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2019-2020 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:27%
3 Years:10%
TTM:-32%
Compounded Profit Growth
10 Years:%
5 Years:17%
3 Years:3%
TTM:-62%
Stock Price CAGR
10 Years:%
5 Years:29%
3 Years:-29%
1 Year:-51%
Return on Equity
10 Years:%
5 Years:15%
3 Years:14%
Last Year:7%

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

Balance Sheet

Last Updated: July 15, 2026, 2:00 am

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital 1.892.592.592.5910.3811.6213.3513.3513.35
Reserves 2.4510.0212.1015.1811.6533.9154.0958.2758.81
Borrowings 0.000.000.001.460.000.000.000.340.00
Other Liabilities 3.913.392.462.976.5011.478.916.436.08
Total Liabilities 8.2516.0017.1522.2028.5357.0076.3578.3978.24
Fixed Assets 0.760.810.741.404.986.246.566.786.50
CWIP 0.001.021.131.160.170.120.000.000.00
Investments 0.103.116.766.790.270.891.351.670.73
Other Assets 7.3911.068.5212.8523.1149.7568.4469.9471.01
Total Assets 8.2516.0017.1522.2028.5357.0076.3578.3978.24

Reserves and Borrowings Chart

Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity + 0.08-1.123.02-1.215.390.194.33-6.18-0.08
Cash from Investing Activity + 0.20-4.01-3.62-0.42-2.59-17.08-16.213.960.88
Cash from Financing Activity + -0.216.350.021.46-1.6216.3612.710.28-0.35
Net Cash Flow 0.071.21-0.58-0.181.18-0.530.84-1.950.45
Free Cash Flow -0.02-2.382.77-2.102.54-1.453.62-6.95-0.35
CFO/OP 22%-17%440%-8%192%31%35%-185%35%

Free Cash Flow

MonthMar 2018n n 10mMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow0.901.760.881.463.658.2611.153.54

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 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 152.4082.0748.6142.3330.7967.7644.3330.79
Inventory Days 45.7521.1547.3768.1560.6340.15114.16192.52
Days Payable 149.9750.9142.9234.4722.7737.3822.3611.51
Cash Conversion Cycle 48.1852.3153.0776.0168.6570.53136.13211.80
Working Capital Days 127.1996.4883.5477.3795.25112.12119.61182.07
ROCE %34.69%23.08%26.71%30.05%29.78%23.03%8.58%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Promoters 66.81%66.85%64.60%64.60%64.60%64.60%64.60%64.60%64.60%64.60%64.60%64.60%
FIIs 0.00%0.02%0.00%0.00%0.00%0.01%0.03%0.03%0.00%0.00%0.00%0.00%
DIIs 0.22%0.22%0.75%0.70%0.49%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public 32.98%32.92%34.65%34.70%34.92%35.40%35.37%35.37%35.40%35.40%35.40%35.40%
No. of Shareholders 22,07623,64224,91724,61424,84122,96822,51421,92721,51321,01220,15219,626

Shareholding Pattern Chart

No. of Shareholders

Priti International 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 25Jun 24Jun 23Jun 22Jun 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 3.567.896.504.228.86
Diluted EPS (Rs.) 3.567.896.434.228.86
Cash EPS (Rs.) 3.967.546.504.4712.62
Book Value[Excl.RevalReserv]/Share (Rs.) 53.6450.5139.1821.2268.53
Book Value[Incl.RevalReserv]/Share (Rs.) 53.6450.5139.1821.2268.53
Dividend / Share (Rs.) 0.000.000.000.000.50
Revenue From Operations / Share (Rs.) 57.7167.6471.3155.17142.88
PBDIT / Share (Rs.) 5.2510.028.976.1217.32
PBIT / Share (Rs.) 4.849.648.605.8716.59
PBT / Share (Rs.) 4.799.618.215.8316.47
Net Profit / Share (Rs.) 3.567.166.124.2111.88
PBDIT Margin (%) 9.0814.8012.5811.0912.12
PBIT Margin (%) 8.3814.2512.0510.6311.60
PBT Margin (%) 8.3014.2111.5110.5611.53
Net Profit Margin (%) 6.1610.598.587.648.31
Return on Networth / Equity (%) 6.6314.1815.6219.8617.34
Return on Capital Employeed (%) 8.9718.9521.8727.5922.36
Return On Assets (%) 6.0612.5313.0115.3313.89
Long Term Debt / Equity (X) 0.000.000.000.000.08
Total Debt / Equity (X) 0.000.000.000.000.08
Asset Turnover Ratio (%) 0.991.381.992.261.88
Current Ratio (X) 7.044.753.963.584.33
Quick Ratio (X) 2.082.303.222.562.57
Inventory Turnover Ratio (X) 2.954.119.196.948.15
Interest Coverage Ratio (X) 108.09384.37388.94170.43154.94
Interest Coverage Ratio (Post Tax) (X) 74.36275.93282.21118.34107.30
Enterprise Value (Cr.) 114.28215.24164.1063.8825.61
EV / Net Operating Revenue (X) 1.482.381.981.120.69
EV / EBITDA (X) 16.3216.0915.7410.055.70
MarketCap / Net Operating Revenue (X) 1.482.411.991.150.66
Price / BV (X) 1.593.223.632.981.39
Price / Net Operating Revenue (X) 1.482.411.991.150.66
EarningsYield 0.040.040.040.060.12

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 Priti International Ltd and is it undervalued?

As of 09 September 2026, Priti International Ltd's intrinsic value is ₹34.99, which is 4.14% higher than the current market price of ₹33.60, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (1.25 %), book value (₹54.0), dividend yield (0.00 %), and 5-year EPS CAGR.

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

Priti International Ltd is trading at ₹33.60 as of 09 September 2026, with a FY2026-2027 high of ₹85.0 and low of ₹31.5. The stock is currently near its 52-week low. Market cap stands at ₹44.9 Cr..

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

Priti International Ltd has a P/E ratio of 59.1, which is above the industry average of 38.60. The premium over industry average may reflect growth expectations or speculative interest.

Is Priti International Ltd financially healthy?

Key indicators for Priti International Ltd: ROCE of 1.76 % is on the lower side compared to the industry average of 11.40%; ROE of 1.25 % is below ideal levels (industry average: 8.07%). Dividend yield is 0.00 %.

Is Priti International Ltd profitable and how is the profit trend?

Priti International Ltd reported a net profit of ₹5 Cr in Mar 2025 on revenue of ₹77 Cr. Compared to ₹4 Cr in Mar 2022, the net profit shows an improving trend.

Does Priti International Ltd pay dividends?

Priti International Ltd has a dividend yield of 0.00 % at the current price of ₹33.60. The company is currently not paying meaningful dividends.

Last Updated: August 25, 2026, 7:53 am
Author: Getaka|Social: XLinkedIn
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 Priti International 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