Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:32 am
Author: Getaka|Social: XLinkedIn

Priti International Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹82.90Undervalued by 133.52%vs CMP ₹35.50

P/E (30.2) × ROE (6.2%) × BV (₹54.00) × DY (2.00%)

₹43.11Undervalued by 21.44%vs CMP ₹35.50
MoS: +17.7% (Adequate)Confidence: 48/100 (Moderate)Models: 5 Under, 1 Fair, 4 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹64.1421%Under (+80.7%)
Graham NumberEarnings₹37.7015%Fair (+6.2%)
Earnings PowerEarnings₹44.5210%Under (+25.4%)
DCFCash Flow₹11.6013%Over (-67.3%)
Net Asset ValueAssets₹53.997%Under (+52.1%)
EV/EBITDAEnterprise₹26.488%Over (-25.4%)
Dividend DiscountDividends₹5.107%Over (-85.6%)
Earnings YieldEarnings₹11.707%Over (-67%)
ROCE CapitalReturns₹100.608%Under (+183.4%)
Revenue MultipleRevenue₹57.715%Under (+62.6%)
Consensus (10 models)₹43.11100%Undervalued
Key Drivers: EPS CAGR -22.6% drags value — could be higher if earnings stabilize. | Wide model spread (₹5–₹101) — high uncertainty.

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

Investment Snapshot

45
Priti International Ltd scores 45/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health66/100 · Strong
ROCE 8.6% AverageROE 6.2% AverageD/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 Rank50/100 · Moderate
P/E 30.2 vs industry 41.0 In-lineROCE 8.6% vs industry 11.3% Average3Y 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. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:32 am

Market Cap 47.4 Cr.
Current Price 35.5
Intrinsic Value₹43.11
High / Low 107/31.5
Stock P/E30.2
Book Value 54.0
Dividend Yield0.00 %
ROCE8.58 %
ROE6.23 %
Face Value 10.0
PEG Ratio-1.33

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 47.4 Cr. 35.5 107/31.530.2 54.00.00 %8.58 %6.23 % 10.0
Dhabriya Polywood Ltd 349 Cr. 322 490/28012.8 1050.22 %20.4 %19.8 % 10.0
Western India Plywoods Ltd (WIPL) 127 Cr. 150 193/13359.8 52.80.80 %8.52 %6.32 % 10.0
Milton Industries Ltd 85.5 Cr. 50.3 53.5/24.861.1 28.30.00 %5.01 %2.56 % 10.0
Diksha Greens Ltd 1.07 Cr. 1.08 5.30/1.04 30.60.00 %%% 10.0
Industry Average238.00 Cr95.0140.9846.750.17%11.28%8.73%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: December 4, 2025, 1:50 am

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 1.892.592.592.5910.3811.6213.3513.3513.35
Reserves 2.4510.0212.1015.1811.6533.9154.0958.2758.74
Borrowings 0.000.000.001.460.000.000.000.340.00
Other Liabilities 3.913.392.462.976.5011.478.916.437.39
Total Liabilities 8.2516.0017.1522.2028.5357.0076.3578.3979.48
Fixed Assets 0.760.810.741.404.986.246.566.786.52
CWIP 0.001.021.131.160.170.120.000.000.00
Investments 0.103.116.766.790.270.891.351.671.09
Other Assets 7.3911.068.5212.8523.1149.7568.4469.9471.87
Total Assets 8.2516.0017.1522.2028.5357.0076.3578.3979.48

Reserves and Borrowings Chart

Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 0.08-1.123.02-1.215.390.194.33-6.18
Cash from Investing Activity + 0.20-4.01-3.62-0.42-2.59-17.08-16.213.96
Cash from Financing Activity + -0.216.350.021.46-1.6216.3612.710.28
Net Cash Flow 0.071.21-0.58-0.181.18-0.530.84-1.95
Free Cash Flow -0.02-2.382.77-2.102.54-1.453.62-6.95
CFO/OP 22%-17%440%-8%192%30%35%-185%

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

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 66.77%66.77%66.81%66.85%64.60%64.60%64.60%64.60%64.60%64.60%64.60%64.60%
FIIs 0.00%0.00%0.00%0.02%0.00%0.00%0.00%0.01%0.03%0.03%0.00%0.00%
DIIs 0.22%0.22%0.22%0.22%0.75%0.70%0.49%0.00%0.00%0.00%0.00%0.00%
Public 33.02%33.02%32.98%32.92%34.65%34.70%34.92%35.40%35.37%35.37%35.40%35.40%
No. of Shareholders 15,81317,96722,07623,64224,91724,61424,84122,96822,51421,92721,51321,012

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

About the Company - Qualitative Analysis

Priti 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 L36994RJ2017PLC058454 and registration number is 058454. Currently Company is involved in the business activities of Manufacture of other textiles. Company's Total Operating Revenue is Rs. 77.06 Cr. and Equity Capital is Rs. 13.35 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Furniture, Furnishing & FlooringPlot No. F-43, Jodhpur Rajasthan 342001Contact not found
Management
NamePosition Held
Mr. Goverdhan Das LohiyaChairperson & Whole Time Director
Mrs. Priti LohiyaManaging Director
Mrs. Leela LohiyaNon Executive Woman Director
Mr. Mahak SinghviIndependent Director
Mr. Yogendra ChhanganiIndependent Director
Mr. Sanjay KumarIndependent Director
Ms. Tamanna KumariIndependent Woman Director

FAQ

What is the intrinsic value of Priti International Ltd and is it undervalued?

As of 16 April 2026, Priti International Ltd's intrinsic value is ₹43.11, which is 21.44% higher than the current market price of ₹35.50, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (6.23 %), 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 ₹35.50 as of 16 April 2026, with a FY2026-2027 high of ₹107 and low of ₹31.5. The stock is currently near its 52-week low. Market cap stands at ₹47.4 Cr..

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

Priti International Ltd has a P/E ratio of 30.2, which is below the industry average of 40.98. This is broadly in line with or below the industry average.

Is Priti International Ltd financially healthy?

Key indicators for Priti International Ltd: ROCE of 8.58 % is on the lower side compared to the industry average of 11.28%; ROE of 6.23 % is below ideal levels (industry average: 8.73%). 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 ₹35.50. 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 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
Explore Industry-wise Stock Analysis Reports