Surana Telecom and Power Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹10.72Overvalued by 33.42%vs CMP ₹16.10

P/E (6.7) × ROE (14.7%) × BV (₹13.40) × DY (2.00%)

₹15.68Fairly Valued by 2.61%vs CMP ₹16.10

MoS: -2.7% (Negative)Confidence: 53/100 (Moderate)Models: 3 Under, 6 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹13.71	23%	Over (-14.8%)
Graham Number	Earnings	₹24.43	17%	Under (+51.7%)
Earnings Power	Earnings	₹1.20	11%	Over (-92.5%)
DCF	Cash Flow	₹41.97	11%	Under (+160.7%)
Net Asset Value	Assets	₹13.38	7%	Over (-16.9%)
EV/EBITDA	Enterprise	₹3.90	9%	Over (-75.8%)
Earnings Yield	Earnings	₹19.80	7%	Under (+23%)
ROCE Capital	Returns	₹8.27	7%	Over (-48.6%)
Revenue Multiple	Revenue	₹1.18	6%	Over (-92.7%)
Consensus (9 models)		₹15.68	100%	Fairly Valued

Key Drivers: EPS CAGR 27.8% lifts DCF — verify sustainability. | Wide model spread (₹1–₹42) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 27.8%

*Investments are subject to market risks

Analysis summary

Data coverage: Price-data record updated 14 September 2026, 2:38 pm +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 ₹16.00 Cr, versus ₹25.00 Cr in Mar 2024 (-36.0% year on year). Net profit for Mar 2025 was ₹23.00 Cr, versus ₹8.00 Cr in Mar 2024 (187.5% 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 ₹4.00 Cr against net profit of ₹23.00 Cr. Cash flow covered 0.17 times reported profit. The gap warrants checking receivables, working capital and one-off items in the cash-flow statement.

Balance-sheet check

Reported borrowings were ₹67.00 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

Surana Telecom and Power Ltd scores 72/100 (Strong)

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

Stock Health85/100 · Strong

ROCE 13.4% GoodROE 14.7% GoodD/E 0.04 Low debtInterest Coverage 80.3x StrongProfitable 5/5 available years Reported history

Smart Money50/100 · Moderate

FII holding stable No changePromoter holding at 72.1% Stable

Earnings Quality55/100 · Moderate

CFO/NP ratio: 0.92x Cash-backed earningsOPM contracting (49% → 44%) DecliningWorking capital: 577 days Capital intensive

Quarterly Momentum80/100 · Strong

Revenue (4Q): +135% YoY AcceleratingProfit (4Q): +164% YoY StrongOPM: 0.0% (down 44.1% YoY) Margin pressure

Industry Rank80/100 · Strong

P/E 6.7 vs industry 55.2 Lower P/EROCE 13.4% vs industry 9.5% Above peersROE 14.7% vs industry 7.1% Above peers3Y sales CAGR: -18% Shrinking

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 14, 2026, 2:38 pm

Market Cap	219 Cr.
Current Price	16.1
Intrinsic Value	₹15.68
High / Low	25.5/15.4
Stock P/E	6.67
Book Value	13.4
Dividend Yield	0.00 %
ROCE	13.4 %
ROE	14.7 %
Face Value	1.00
PEG Ratio	0.24

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 Surana Telecom and Power Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Surana Telecom and Power Ltd	219 Cr.	16.1	25.5/15.4	6.67	13.4	0.00 %	13.4 %	14.7 %	1.00
Aksh Optifibre Ltd	143 Cr.	8.78	9.06/3.81		0.79	0.00 %	6.63 %	%	5.00
Birla Cable Ltd	1,177 Cr.	392	395/104	25.5	94.0	0.32 %	8.93 %	6.23 %	10.0
Paramount Communications Ltd	2,123 Cr.	64.9	75.7/28.3	34.8	25.5	0.00 %	12.4 %	7.99 %	2.00
Vindhya Telelinks Ltd	3,334 Cr.	2,814	2,953/960	14.1	3,548	0.21 %	8.15 %	5.31 %	10.0
Industry Average	8,854.67 Cr	600.25		55.21	538.76	0.08%	9.53%	7.09%	5.71

All Competitor Stocks of Surana Telecom and Power 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	6.92	7.33	7.00	5.78	5.90	6.59	4.38	3.01	3.77	4.77	4.14	9.37	23.42
Expenses	2.94	11.54	2.97	3.31	3.22	4.02	2.75	2.24	2.11	7.10	2.60	9.12	23.43
Operating Profit	3.98	-4.21	4.03	2.47	2.68	2.57	1.63	0.77	1.66	-2.33	1.54	0.25	-0.01
OPM %	57.51%	-57.44%	57.57%	42.73%	45.42%	39.00%	37.21%	25.58%	44.03%	-48.85%	37.20%	2.67%	-0.04%
Other Income	0.37	0.85	0.55	0.77	0.71	7.02	2.79	3.80	1.29	28.47	3.38	2.03	6.89
Interest	0.32	0.35	0.25	0.26	0.18	0.09	0.06	0.07	0.15	0.20	0.14	0.16	0.43
Depreciation	2.44	2.63	2.49	2.17	2.05	2.48	2.11	2.11	2.11	2.45	1.79	1.69	1.89
Profit before tax	1.59	-6.34	1.84	0.81	1.16	7.02	2.25	2.39	0.69	23.49	2.99	0.43	4.56
Tax %	24.53%	-9.46%	7.61%	9.88%	19.83%	22.36%	19.11%	20.08%	28.99%	18.22%	18.39%	60.47%	18.86%
Net Profit	1.21	-5.73	1.70	0.73	0.93	5.45	1.81	1.91	0.50	19.22	2.45	0.17	3.70
EPS in Rs	0.08	-0.45	0.10	0.05	0.07	0.39	0.13	0.16	0.06	1.42	0.20	0.06	0.30

Last Updated: March 3, 2026, 2:26 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 1:43 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	30	18	26	35	35	36	29	29	29	28	25	16	42
Expenses	19	6	12	17	14	12	11	10	9	20	13	10	42
Operating Profit	11	12	13	18	21	24	18	19	20	8	12	6	-1
OPM %	36%	69%	52%	52%	59%	67%	62%	65%	69%	29%	49%	38%	-1%
Other Income	2	1	1	1	2	1	8	2	4	10	8	32	41
Interest	4	4	5	6	7	5	5	4	4	2	1	0	1
Depreciation	8	8	8	11	14	13	13	12	11	10	9	9	8
Profit before tax	1	2	2	3	2	7	8	4	9	7	10	29	31
Tax %	-9%	18%	18%	18%	24%	15%	13%	15%	14%	23%	20%	19%
Net Profit	1	2	1	2	2	6	7	3	8	5	8	23	26
EPS in Rs	0.07	0.15	0.12	0.15	0.14	0.42	0.51	0.25	0.58	0.39	0.59	1.73	1.98
Dividend Payout %	178%	82%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

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 (%)	100.00%	-50.00%	100.00%	0.00%	200.00%	16.67%	-57.14%	166.67%	-37.50%	60.00%	187.50%
Change in YoY Net Profit Growth (%)	0.00%	-150.00%	150.00%	-100.00%	200.00%	-183.33%	-73.81%	223.81%	-204.17%	97.50%	127.50%

Surana Telecom and Power 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:	-1%
5 Years:	-11%
3 Years:	-18%
TTM:	-31%

Compounded Profit Growth
10 Years:	30%
5 Years:	61%
3 Years:	52%
TTM:	185%

Stock Price CAGR
10 Years:	20%
5 Years:	39%
3 Years:	18%
1 Year:	-4%

Return on Equity
10 Years:	5%
5 Years:	6%
3 Years:	7%
Last Year:	17%

Last Updated: September 5, 2025, 1:41 pm

Balance Sheet

Last Updated: July 22, 2026, 6:30 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	10	10	14	14	14	14	14	14	14	14	14	14
Reserves	49	51	73	81	85	89	97	104	110	120	143	168
Borrowings	114	119	138	55	48	45	45	25	12	2	6	67
Other Liabilities	16	21	32	12	14	12	17	15	16	17	17	23
Total Liabilities	190	201	257	161	160	158	171	158	151	153	180	271
Fixed Assets	75	69	198	105	94	85	89	79	72	61	48	124
CWIP	0	86	10	14	15	15	14	14	0	0	0	0
Investments	10	10	17	25	23	20	24	24	35	37	47	30
Other Assets	104	36	32	18	29	38	44	42	45	55	85	117
Total Assets	190	201	257	161	160	158	171	158	151	153	180	271

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 +	-72	88	36	20	28	12	16	14	14	15	4	-29
Cash from Investing Activity +	-2	-87	-48	-5	-18	-0	-14	8	-1	-3	-5	-32
Cash from Financing Activity +	75	-1	13	-15	-12	-11	-1	-23	-13	-11	3	58
Net Cash Flow	1	-1	1	1	-2	1	1	-1	1	0	2	-3
Free Cash Flow	-76	0	-3	14	25	13	1	14	16	16	29	-94
CFO/OP	-576%	657%	200%	100%	124%	75%	87%	74%	209%	128%	154%	884%

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	-76.00	0.00	-3.00	14.00	25.00	13.00	1.00	14.00	16.00	16.00	29.00	-94.00

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	36	62	59	59	28	52	65	93	146	87	65	68
Inventory Days	88	2,014	896	411	177	-0
Days Payable	163	746	666	1,029	10
Cash Conversion Cycle	-39	1,330	290	-558	195	52	65	93	146	87	65	68
Working Capital Days	-72	1,523	66	-178	-2	-69	-63	-33	61	68	120	577
ROCE %	5%	4%	4%	4%	4%	7%	5%	5%	7%	0%	4%	18%

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	74.95%	74.40%	73.01%	71.07%	69.64%	69.64%	70.17%	70.93%	71.18%	71.51%	71.89%	72.05%
FIIs	0.00%	0.04%	0.04%	0.05%	0.04%	0.05%	0.04%	0.05%	0.06%	0.00%	0.00%	0.00%
DIIs	0.05%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.05%	0.05%	0.05%	0.05%	0.05%
Government	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%
Public	24.92%	25.44%	26.82%	28.74%	30.19%	30.19%	29.66%	28.87%	28.62%	28.36%	27.98%	27.82%
No. of Shareholders	36,343	42,420	58,956	68,675	77,060	77,124	75,144	73,298	72,776	70,177	67,979	66,430

Shareholding Pattern Chart

No. of Shareholders

Surana Telecom and Power 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	1.00	1.00	1.00	1.00
Basic EPS (Rs.)	1.73	0.59	0.32	0.58	0.25
Diluted EPS (Rs.)	1.73	0.59	0.32	0.58	0.25
Cash EPS (Rs.)	2.39	1.32	1.07	1.39	1.15
Book Value[Excl.RevalReserv]/Share (Rs.)	11.42	10.86	10.04	9.65	8.90
Book Value[Incl.RevalReserv]/Share (Rs.)	11.52	10.96	10.14	9.65	9.00
Revenue From Operations / Share (Rs.)	1.17	1.86	2.06	2.17	2.18
PBDIT / Share (Rs.)	2.82	1.53	1.29	1.76	1.53
PBIT / Share (Rs.)	2.16	0.83	0.54	0.94	0.62
PBT / Share (Rs.)	2.12	0.77	0.43	0.67	0.29
Net Profit / Share (Rs.)	1.73	0.62	0.31	0.58	0.25
NP After MI And SOA / Share (Rs.)	1.73	0.59	0.31	0.58	0.25
PBDIT Margin (%)	240.26	82.03	62.93	81.06	69.95
PBIT Margin (%)	183.86	44.88	26.59	43.78	28.76
PBT Margin (%)	180.87	41.79	21.06	31.26	13.56
Net Profit Margin (%)	147.10	33.79	15.49	26.88	11.50
NP After MI And SOA Margin (%)	147.23	31.87	15.49	26.88	11.50
Return on Networth / Equity (%)	15.12	6.07	3.54	6.73	3.13
Return on Capital Employeed (%)	16.62	7.60	5.26	8.70	5.42
Return On Assets (%)	13.03	5.34	2.86	5.05	1.99
Long Term Debt / Equity (X)	0.02	0.01	0.03	0.14	0.32
Total Debt / Equity (X)	0.04	0.01	0.10	0.21	0.32
Asset Turnover Ratio (%)	0.09	0.16	0.11	0.11	0.11
Current Ratio (X)	8.90	12.13	2.29	1.82	1.16
Quick Ratio (X)	8.90	11.62	2.17	1.69	1.06
Inventory Turnover Ratio (X)	38.76	0.00	0.00	0.00	0.00
Interest Coverage Ratio (X)	80.28	26.57	11.39	6.47	4.60
Interest Coverage Ratio (Post Tax) (X)	50.15	11.94	3.80	3.15	1.76
Enterprise Value (Cr.)	274.88	215.83	140.20	177.22	99.14
EV / Net Operating Revenue (X)	17.27	8.54	5.02	6.02	3.35
EV / EBITDA (X)	7.19	10.41	7.98	7.42	4.78
MarketCap / Net Operating Revenue (X)	16.26	7.95	4.10	4.78	1.87
Price / BV (X)	1.67	1.52	0.93	1.20	0.50
Price / Net Operating Revenue (X)	16.26	7.96	4.10	4.78	1.87
EarningsYield	0.09	0.04	0.03	0.05	0.06

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Frequently asked questions

What is the intrinsic value of Surana Telecom and Power Ltd and is it undervalued?

Surana Telecom and Power Ltd: the stored intrinsic value estimate is ₹15.68, compared with a stored share price of ₹16.10. The model value is 2.6% below that quote. The model classifies this as fairly valued; 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 Surana Telecom and Power Ltd?

The stored share price is ₹16.10. Price-data record updated: 14 September 2026, 2:38 pm +05:30. This is not a live quote. The stored 52-week high / low is 25.5/15.4; this is a rolling range, not a financial-year range.

How have Surana Telecom and Power Ltd's revenue and profit changed?

Does Surana Telecom and Power Ltd's profit convert into cash?

What should I check in Surana Telecom and Power Ltd's balance sheet?

Reported borrowings were ₹67.00 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 Surana Telecom and Power Ltd's P/E with other stocks?

The stored P/E is 6.67. 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 Surana Telecom and Power 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.