Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:45 am
Author: Getaka|Social: XLinkedIn

Superhouse Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹99.66Overvalued by 28.30%vs CMP ₹139.00

P/E (24.9) × ROE (1.2%) × BV (₹418.00) × DY (0.58%)

₹209.14Undervalued by 50.46%vs CMP ₹139.00
MoS: +33.5% (Strong)Confidence: 50/100 (Moderate)Models: 5 Under, 2 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹70.1530%Over (-49.5%)
Graham NumberEarnings₹228.8822%Under (+64.7%)
Net Asset ValueAssets₹419.7310%Under (+202%)
EV/EBITDAEnterprise₹198.9612%Under (+43.1%)
Earnings YieldEarnings₹55.7010%Over (-59.9%)
ROCE CapitalReturns₹484.9710%Under (+248.9%)
Revenue MultipleRevenue₹302.087%Under (+117.3%)
Consensus (7 models)₹209.14100%Undervalued
Key Drivers: EPS CAGR -29.6% drags value — could be higher if earnings stabilize. | ROE 1.2% 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: -29.6%

*Investments are subject to market risks

Investment Snapshot

48
Superhouse Ltd scores 48/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health57/100 · Moderate
ROCE 3.9% WeakROE 1.2% WeakD/E 0.30 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 54.9% Stable
Earnings Quality50/100 · Moderate
OPM stable around 6% Steady
Quarterly Momentum50/100 · Moderate
Revenue (4Q): +7% YoY GrowingProfit (4Q): -51% YoY Declining
Industry Rank25/100 · Weak
P/E 24.9 vs industry 28.0 In-lineROCE 3.9% vs industry 6.8% Below peersROE 1.2% vs industry 4.4% Below peers3Y sales CAGR: 1% Slow

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, 3:45 am

Market Cap 153 Cr.
Current Price 139
Intrinsic Value₹209.14
High / Low 202/122
Stock P/E24.9
Book Value 418
Dividend Yield0.58 %
ROCE3.90 %
ROE1.19 %
Face Value 10.0
PEG Ratio-0.84

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

View Share Price Target for Superhouse Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Superhouse Ltd 153 Cr. 139 202/12224.9 4180.58 %3.90 %1.19 % 10.0
Anka India Ltd 113 Cr. 21.9 71.1/18.6 5.230.00 %%% 10.0
Zenith Exports Ltd 101 Cr. 187 352/17452.2 1560.00 %1.46 %2.96 % 10.0
Mirza International Ltd 384 Cr. 27.8 44.0/24.8 41.70.00 %1.00 %0.78 % 2.00
Sreeleathers Ltd – a Premier Leather Goods Manufacturer 404 Cr. 174 283/16516.6 2090.57 %7.31 %5.14 % 10.0
Industry Average620.71 Cr165.2628.04135.720.19%6.81%4.43%8.00

All Competitor Stocks of Superhouse Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 195.90175.72164.42191.04144.69165.18142.95182.13163.88176.04162.68190.05169.09
Expenses 177.09159.00155.30177.98138.22156.53135.70171.31159.52166.36155.57177.77159.59
Operating Profit 18.8116.729.1213.066.478.657.2510.824.369.687.1112.289.50
OPM % 9.60%9.52%5.55%6.84%4.47%5.24%5.07%5.94%2.66%5.50%4.37%6.46%5.62%
Other Income 0.710.321.902.064.203.828.532.455.751.624.122.972.31
Interest 3.683.764.134.163.494.054.365.174.786.685.775.724.38
Depreciation 3.944.264.284.424.425.024.544.673.675.214.714.544.81
Profit before tax 11.909.022.616.542.763.406.883.431.66-0.590.754.992.62
Tax % 20.67%22.62%38.31%19.42%35.87%9.71%25.00%39.65%71.08%-44.07%233.33%33.07%68.70%
Net Profit 10.217.542.105.952.153.635.402.480.510.66-0.324.251.28
EPS in Rs 8.256.491.374.461.883.625.271.680.460.81-0.253.851.16

Last Updated: March 3, 2026, 2:28 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 12:46 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 753800710666650694609537650766665665698
Expenses 665718639625604635563488593709628632659
Operating Profit 88827141455946495857373339
OPM % 12%10%10%6%7%9%8%9%9%7%6%5%6%
Other Income 581111157138911121811
Interest 25212221201917111014152123
Depreciation 14141516161515151416181819
Profit before tax 5455451625322730423715128
Tax % 31%35%38%47%29%34%2%19%26%25%23%34%
Net Profit 37362881821262836301496
EPS in Rs 33.6332.3725.327.5915.9918.9623.8025.3832.2424.0411.328.265.57
Dividend Payout % 5%5%6%14%6%5%3%4%3%4%7%9%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-2.70%-22.22%-71.43%125.00%16.67%23.81%7.69%28.57%-16.67%-53.33%-35.71%
Change in YoY Net Profit Growth (%)0.00%-19.52%-49.21%196.43%-108.33%7.14%-16.12%20.88%-45.24%-36.67%17.62%

Superhouse 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:-2%
5 Years:2%
3 Years:1%
TTM:6%
Compounded Profit Growth
10 Years:-17%
5 Years:-27%
3 Years:-47%
TTM:-75%
Stock Price CAGR
10 Years:1%
5 Years:9%
3 Years:-12%
1 Year:-31%
Return on Equity
10 Years:6%
5 Years:5%
3 Years:3%
Last Year:1%

Last Updated: September 5, 2025, 1:36 pm

Balance Sheet

Last Updated: December 4, 2025, 2:03 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 11111111111111111111111111
Reserves 200234262272289312342370404427438446451
Borrowings 193232231221220209181145160192204211189
Other Liabilities 180160161151184174147145211204176188250
Total Liabilities 584638667656705707680671786833828856901
Fixed Assets 172193223231224222219211222249267261254
CWIP 316124632489625
Investments 691012161925282528293032
Other Assets 402420422409460463435427531548526562610
Total Assets 584638667656705707680671786833828856901

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 2538586021415684-1272117
Cash from Investing Activity + -17-51-38-22-6-9-10-14-11-46-22-7
Cash from Financing Activity + -318-24-33-23-31-47-48417-4-14
Net Cash Flow 45-35-82-123-9-2-6-4
Free Cash Flow 8-14224718304575-24-13-812
CFO/OP 44%73%108%171%60%88%130%179%12%68%56%69%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-105.00-150.00-160.00-180.00-175.00-150.00-135.00-96.00-102.00-135.00-167.00-178.00

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 715770608778819285869089
Inventory Days 149208181249263249298293396312330383
Days Payable 9710492121173155148164220163140165
Cash Conversion Cycle 122162159188177172230220261235280307
Working Capital Days 191822173441505964557274
ROCE %21%17%13%7%7%10%8%8%10%8%4%4%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 54.88%54.88%54.88%54.88%54.88%54.88%54.88%54.88%54.88%54.88%54.88%54.88%
FIIs 0.72%0.72%0.78%0.77%0.72%0.72%0.78%0.72%0.72%0.72%0.72%0.72%
DIIs 0.01%0.01%0.01%0.01%0.02%0.01%0.01%0.01%0.01%0.01%0.01%0.01%
Public 44.39%44.39%44.33%44.33%44.37%44.38%44.32%44.38%44.38%44.39%44.39%44.38%
No. of Shareholders 20,93721,58621,21620,64920,29320,10020,07719,17719,12619,00619,47218,348

Shareholding Pattern Chart

No. of Shareholders

Superhouse 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 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 8.4811.6124.0432.2422.13
Diluted EPS (Rs.) 8.4811.6124.0432.2422.13
Cash EPS (Rs.) 23.9527.7839.8541.6636.03
Book Value[Excl.RevalReserv]/Share (Rs.) 424.71417.36411.26384.94345.40
Book Value[Incl.RevalReserv]/Share (Rs.) 424.71417.36411.26384.94345.40
Revenue From Operations / Share (Rs.) 618.62618.91694.78590.00486.84
PBDIT / Share (Rs.) 41.4445.5161.0763.8951.50
PBIT / Share (Rs.) 24.6028.6446.5550.7437.60
PBT / Share (Rs.) 10.8514.2433.6838.5127.33
Net Profit / Share (Rs.) 7.1210.9125.3328.5122.13
NP After MI And SOA / Share (Rs.) 8.4811.6125.3328.5122.13
PBDIT Margin (%) 6.697.358.7910.8210.57
PBIT Margin (%) 3.974.626.708.607.72
PBT Margin (%) 1.752.304.846.525.61
Net Profit Margin (%) 1.151.763.644.834.54
NP After MI And SOA Margin (%) 1.371.873.644.834.54
Return on Networth / Equity (%) 1.992.786.377.566.40
Return on Capital Employeed (%) 5.135.9910.5312.379.84
Return On Assets (%) 1.051.493.323.973.60
Long Term Debt / Equity (X) 0.040.050.030.020.06
Total Debt / Equity (X) 0.460.450.430.380.30
Asset Turnover Ratio (%) 0.780.790.930.830.71
Current Ratio (X) 1.591.621.531.531.63
Quick Ratio (X) 0.820.860.780.770.94
Inventory Turnover Ratio (X) 2.612.651.371.691.44
Dividend Payout Ratio (NP) (%) 9.679.434.210.000.00
Dividend Payout Ratio (CP) (%) 3.243.842.680.000.00
Earning Retention Ratio (%) 90.3390.5795.790.000.00
Cash Earning Retention Ratio (%) 96.7696.1697.320.000.00
Interest Coverage Ratio (X) 2.123.164.747.295.02
Interest Coverage Ratio (Post Tax) (X) 1.071.762.974.653.16
Enterprise Value (Cr.) 310.58371.75397.22282.13177.27
EV / Net Operating Revenue (X) 0.460.550.510.430.33
EV / EBITDA (X) 6.977.605.904.003.12
MarketCap / Net Operating Revenue (X) 0.220.310.330.270.25
Retention Ratios (%) 90.3290.5695.780.000.00
Price / BV (X) 0.320.470.590.430.35
Price / Net Operating Revenue (X) 0.220.310.330.270.25
EarningsYield 0.060.050.100.170.17

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Superhouse Ltd. is a Public Limited Listed company incorporated on 14/01/1980 and has its registered office in the State of Uttar Pradesh, India. Company's Corporate Identification Number(CIN) is L24231UP1980PLC004910 and registration number is 004910. Currently company belongs to the Industry of Leather/Synthetic Products. Company's Total Operating Revenue is Rs. 504.91 Cr. and Equity Capital is Rs. 11.03 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Leather/Synthetic Products150 Feet Road, Kanpur Uttar Pradesh 208010Contact not found
Management
NamePosition Held
Mr. Mukhtarul AminChairman & Managing Director
Mr. Zafarul AminJoint Managing Director
Mr. Mohammad ShadabDeputy Managing Director
Mrs. Shahina MukhtarNon Independent Director
Mr. Yusuf AminNon Independent Director
Mr. Vinay SananNon Independent Director
Dr. Krishna Kumar AgarwalIndependent Director
Mr. Ajai Kumar SengarIndependent Director
Mr. Usman AhmadIndependent Director
Mr. Rajendra Krishna ShuklaIndependent Director

FAQ

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

As of 03 April 2026, Superhouse Ltd's intrinsic value is ₹209.14, which is 50.46% higher than the current market price of ₹139.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (1.19 %), book value (₹418), dividend yield (0.58 %), and 5-year EPS CAGR.

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

Superhouse Ltd is trading at ₹139.00 as of 03 April 2026, with a FY2026-2027 high of ₹202 and low of ₹122. The stock is currently near its 52-week low. Market cap stands at ₹153 Cr..

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

Superhouse Ltd has a P/E ratio of 24.9, which is below the industry average of 28.04. This is broadly in line with or below the industry average.

Is Superhouse Ltd financially healthy?

Key indicators for Superhouse Ltd: ROCE of 3.90 % is on the lower side compared to the industry average of 6.81%; ROE of 1.19 % is below ideal levels (industry average: 4.43%). Dividend yield is 0.58 %.

Is Superhouse Ltd profitable and how is the profit trend?

Superhouse Ltd reported a net profit of ₹9 Cr in Mar 2025 on revenue of ₹665 Cr. Compared to ₹36 Cr in Mar 2022, the net profit shows a declining trend.

Does Superhouse Ltd pay dividends?

Superhouse Ltd has a dividend yield of 0.58 % at the current price of ₹139.00. 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 Superhouse 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