Suryalakshmi Cotton Mills Ltd: Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of Suryalakshmi Cotton Mills Ltd?

Suryalakshmi Cotton Mills Ltd is trading at 59.40 as of 26 April 2026, with a FY2026-2027 high of 82.4 and low of 43.0. The stock is currently in the middle of its 52-week range. Market cap stands at 112 Cr..

Q: Is Suryalakshmi Cotton Mills Ltd financially healthy?

Key indicators: ROCE of 7.00 % is on the lower side. Dividend yield is 0.00 %.

Q: Is Suryalakshmi Cotton Mills Ltd profitable and how is the profit trend?

Suryalakshmi Cotton Mills Ltd reported a net profit of 4 Cr in Mar 2025 on revenue of 792 Cr. Compared to 0 Cr in Mar 2022, the net profit shows an improving trend.

Fair Value

₹36.84Overvalued by 37.98%vs CMP ₹59.40

P/E (27.5) × ROE (1.1%) × BV (₹144.00) × DY (2.00%)

₹110.64Undervalued by 86.26%vs CMP ₹59.40

MoS: +46.3% (Strong)Confidence: 56/100 (Moderate)Models: 6 Under, 1 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹68.77	30%	Under (+15.8%)
Graham Number	Earnings	₹93.88	22%	Under (+58%)
Net Asset Value	Assets	₹144.26	10%	Under (+142.9%)
EV/EBITDA	Enterprise	₹227.52	12%	Under (+283%)
Earnings Yield	Earnings	₹27.20	10%	Over (-54.2%)
ROCE Capital	Returns	₹108.36	10%	Under (+82.4%)
Revenue Multiple	Revenue	₹210.02	7%	Under (+253.6%)
Consensus (7 models)		₹110.64	100%	Undervalued

Key Drivers: EPS CAGR 86.7% lifts DCF — verify sustainability. | ROE 1.1% 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: 86.7%

*Investments are subject to market risks

Analyst Summary

Suryalakshmi Cotton Mills Ltd operates in the Textiles - Spinning - Cotton Blended segment, current market price is ₹59.40, market cap is 112 Cr.. At a glance, stock P/E is 27.5, ROE is 1.14 %, ROCE is 7.00 %, book value is 144, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹110.64, which is about 86.3% above the current price, so the page currently reads as potentially undervalued rather than fully priced. On operating trend, latest reported sales are about ₹792 Cr versus the prior period change of 1.3%, while latest net profit is about ₹4 Cr with a prior-period change of 0.0%. The 52-week range shown on this page is 82.4/43.0, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisSuryalakshmi Cotton Mills Ltd. is a Public Limited Listed company incorporated on 13/08/1962 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(C…

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

Investment Snapshot

Suryalakshmi Cotton Mills Ltd scores 52/100 (Average)

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

Stock Health30/100 · Weak

ROCE 7.0% WeakROE 1.1% WeakD/E 1.11 High debtInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed

Smart Money65/100 · Strong

FII holding stable No changeDII holding up 1.46% MF buyingPromoter holding at 60.9% Stable

Earnings Quality60/100 · Moderate

OPM stable around 7% SteadyWorking capital: 35 days (improving) Efficient

Quarterly Momentum70/100 · Strong

Revenue (4Q): 2% YoY FlatProfit (4Q): +195% YoY Strong

Industry Rank50/100 · Moderate

P/E 27.5 vs industry 495.1 Cheaper than peersROCE 7.0% vs industry 9.3% AverageROE 1.1% vs industry 8.0% 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 26, 2026, 12:21 am

Market Cap	112 Cr.
Current Price	59.4
Intrinsic Value	₹110.64
High / Low	82.4/43.0
Stock P/E	27.5
Book Value	144
Dividend Yield	0.00 %
ROCE	7.00 %
ROE	1.14 %
Face Value	10.0
PEG Ratio	0.32

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Suryalakshmi Cotton Mills Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Suryalakshmi Cotton Mills Ltd	112 Cr.	59.4	82.4/43.0	27.5	144	0.00 %	7.00 %	1.14 %	10.0
Lambodhara Textiles Ltd	111 Cr.	107	163/81.8	13.6	118	0.47 %	9.10 %	5.60 %	5.00
Bhilwara Spinners Ltd	104 Cr.	115	150/98.9		47.6	0.00 %	2.39 %	2.99 %	10.0
Lagnam Spintex Ltd	136 Cr.	77.2	136/58.6	9.36	68.4	0.00 %	9.85 %	11.3 %	10.0
Salona Cotspin Ltd	145 Cr.	275	335/213	14,458	162	0.36 %	7.41 %	3.86 %	10.0
Industry Average	3,342.43 Cr	161.35		495.07	125.12	0.60%	9.27%	8.04%	6.80

All Competitor Stocks of Suryalakshmi Cotton Mills 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	187.30	214.84	174.66	184.52	184.38	238.62	158.70	193.18	193.52	246.37	178.35	192.27	183.60
Expenses	176.91	198.99	163.04	172.14	171.42	221.09	146.48	180.65	181.60	232.42	164.65	182.27	176.96
Operating Profit	10.39	15.85	11.62	12.38	12.96	17.53	12.22	12.53	11.92	13.95	13.70	10.00	6.64
OPM %	5.55%	7.38%	6.65%	6.71%	7.03%	7.35%	7.70%	6.49%	6.16%	5.66%	7.68%	5.20%	3.62%
Other Income	0.27	-4.38	1.16	-0.02	0.32	-1.71	1.50	-0.01	1.18	2.45	0.76	2.22	5.89
Interest	5.80	6.30	7.22	6.89	7.46	8.39	8.03	8.67	7.57	7.74	7.45	6.81	6.91
Depreciation	4.32	4.71	4.17	4.45	4.60	4.84	5.12	4.57	4.20	4.32	4.86	4.95	4.90
Profit before tax	0.54	0.46	1.39	1.02	1.22	2.59	0.57	-0.72	1.33	4.34	2.15	0.46	0.72
Tax %	57.41%	126.09%	21.58%	28.43%	27.87%	64.86%	24.56%	-26.39%	31.58%	35.25%	32.09%	34.78%	27.78%
Net Profit	0.24	-0.13	1.09	0.72	0.88	0.91	0.43	-0.53	0.92	2.82	1.46	0.31	0.52
EPS in Rs	0.13	-0.07	0.58	0.38	0.47	0.48	0.23	-0.28	0.49	1.50	0.78	0.16	0.28

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

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 1:44 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	734	705	760	777	761	665	539	486	778	851	782	792	801
Expenses	664	630	663	681	696	627	526	451	698	789	728	741	756
Operating Profit	70	75	97	96	65	38	13	35	80	62	55	51	44
OPM %	10%	11%	13%	12%	9%	6%	2%	7%	10%	7%	7%	6%	6%
Other Income	16	9	13	3	6	6	3	11	-24	-4	-0	5	11
Interest	37	34	34	38	39	34	33	32	24	24	30	32	29
Depreciation	32	32	31	31	29	23	22	16	16	18	18	18	19
Profit before tax	17	18	44	31	3	-13	-39	-3	16	16	6	6	8
Tax %	31%	34%	32%	36%	-90%	-33%	-18%	-5%	99%	37%	42%	34%
Net Profit	12	12	30	20	5	-8	-32	-3	0	10	4	4	5
EPS in Rs	8.06	7.30	18.02	11.70	3.09	-5.06	-19.06	-1.69	0.12	5.53	1.92	1.93	2.72
Dividend Payout %	17%	18%	11%	9%	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	2023-2024	2024-2025
YoY Net Profit Growth (%)	0.00%	150.00%	-33.33%	-75.00%	-260.00%	-300.00%	90.62%	100.00%	-60.00%	0.00%
Change in YoY Net Profit Growth (%)	0.00%	150.00%	-183.33%	-41.67%	-185.00%	-40.00%	390.62%	9.38%	-160.00%	60.00%

Suryalakshmi Cotton Mills Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	1%
5 Years:	8%
3 Years:	1%
TTM:	6%

Compounded Profit Growth
10 Years:	-12%
5 Years:	16%
3 Years:	180%
TTM:	0%

Stock Price CAGR
10 Years:	-3%
5 Years:	30%
3 Years:	-3%
1 Year:	-30%

Return on Equity
10 Years:	1%
5 Years:	1%
3 Years:	3%
Last Year:	1%

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

Balance Sheet

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

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	Sep 2025
Equity Capital	16	18	18	18	18	18	18	18	21	21	21	21	21
Reserves	290	296	310	260	259	248	215	212	229	239	242	245	251
Borrowings	333	303	378	370	391	354	320	313	270	201	230	287	261
Other Liabilities	115	126	169	161	180	158	173	144	178	193	236	196	187
Total Liabilities	755	744	876	809	850	779	726	688	697	654	728	749	720
Fixed Assets	452	419	492	408	403	380	337	322	240	245	262	265	255
CWIP	0	10	3	15	2	1	2	2	2	1	1	0	1
Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	302	315	381	385	445	397	387	363	455	407	465	484	463
Total Assets	755	744	876	809	850	779	726	688	697	654	728	749	720

Reserves and Borrowings Chart

Cash Flow

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
Cash from Operating Activity +	77	78	69	87	29	78	65	33	54	99	19	8
Cash from Investing Activity +	-12	-25	-109	-27	-8	-2	8	18	-8	-3	-25	-33
Cash from Financing Activity +	-70	-52	39	-62	-22	-75	-70	-45	-49	-98	-0	26
Net Cash Flow	-5	1	-1	-3	-1	1	2	6	-3	-1	-6	1
Free Cash Flow	66	53	-40	58	20	74	72	51	45	104	-13	-12
CFO/OP	116%	108%	76%	101%	49%	206%	503%	98%	68%	166%	37%	17%

Free Cash Flow

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
Free Cash Flow	-263.00	-228.00	-281.00	-274.00	-326.00	-316.00	-307.00	-278.00	-190.00	-139.00	-175.00	-236.00

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

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	55	54	66	62	85	92	83	97	70	60	84	83
Inventory Days	96	124	147	162	144	115	168	146	123	102	143	154
Days Payable	45	54	83	70	83	76	115	104	94	89	133	98
Cash Conversion Cycle	106	123	129	154	146	132	136	139	99	72	94	139
Working Capital Days	13	21	17	8	24	20	9	8	56	32	38	35
ROCE %	8%	8%	12%	10%	6%	3%	-1%	4%	13%	10%	8%	7%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	60.94%	60.94%	60.94%	60.93%	60.93%	60.93%	60.93%	60.93%	60.93%	60.93%	60.93%	60.93%
FIIs	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.11%	0.11%	0.21%	0.21%	0.21%	0.21%
DIIs	0.35%	0.35%	0.35%	0.35%	0.35%	0.35%	0.35%	0.35%	0.35%	0.35%	0.35%	1.81%
Public	38.69%	38.70%	38.69%	38.70%	38.70%	38.72%	38.61%	38.61%	38.50%	38.50%	38.50%	37.04%
No. of Shareholders	9,136	8,859	8,778	9,204	8,791	8,749	10,520	10,262	10,099	9,878	9,883	9,679

Shareholding Pattern Chart

No. of Shareholders

Suryalakshmi Cotton Mills 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	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	1.93	1.92	5.53	0.13	-1.69
Diluted EPS (Rs.)	1.93	1.92	5.53	0.13	-1.69
Cash EPS (Rs.)	10.61	10.53	13.59	7.90	9.43
Book Value[Excl.RevalReserv]/Share (Rs.)	131.05	129.29	127.82	122.57	126.71
Book Value[Incl.RevalReserv]/Share (Rs.)	131.05	129.29	127.82	122.57	126.71
Revenue From Operations / Share (Rs.)	384.76	380.21	413.57	378.11	263.40
PBDIT / Share (Rs.)	26.83	28.15	33.02	41.33	20.01
PBIT / Share (Rs.)	17.98	19.37	24.49	33.53	9.05
PBT / Share (Rs.)	2.68	3.02	9.09	24.27	-3.77
Net Profit / Share (Rs.)	1.76	1.75	5.05	0.10	-1.53
PBDIT Margin (%)	6.97	7.40	7.98	10.93	7.59
PBIT Margin (%)	4.67	5.09	5.92	8.86	3.43
PBT Margin (%)	0.69	0.79	2.19	6.41	-1.42
Net Profit Margin (%)	0.45	0.46	1.22	0.02	-0.58
Return on Networth / Equity (%)	1.34	1.35	3.95	0.08	-1.20
Return on Capital Employeed (%)	9.64	10.70	14.15	17.90	4.60
Return On Assets (%)	0.48	0.49	1.59	0.03	-0.41
Long Term Debt / Equity (X)	0.24	0.23	0.19	0.37	0.38
Total Debt / Equity (X)	1.02	0.82	0.72	1.03	1.11
Asset Turnover Ratio (%)	1.07	1.13	1.26	1.12	0.68
Current Ratio (X)	1.27	1.25	1.33	1.43	1.10
Quick Ratio (X)	0.70	0.72	0.82	0.92	0.71
Inventory Turnover Ratio (X)	3.98	2.85	3.56	3.41	1.92
Interest Coverage Ratio (X)	1.72	1.93	2.77	3.51	1.06
Interest Coverage Ratio (Post Tax) (X)	1.10	1.24	1.81	2.20	0.53
Enterprise Value (Cr.)	372.92	350.96	270.81	413.96	301.86
EV / Net Operating Revenue (X)	0.47	0.44	0.31	0.53	0.62
EV / EBITDA (X)	6.76	6.06	3.99	4.87	8.18
MarketCap / Net Operating Revenue (X)	0.14	0.17	0.11	0.20	0.11
Price / BV (X)	0.42	0.50	0.36	0.64	0.23
Price / Net Operating Revenue (X)	0.14	0.17	0.11	0.20	0.11
EarningsYield	0.03	0.02	0.10	0.00	-0.05

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Suryalakshmi Cotton Mills Ltd. is a Public Limited Listed company incorporated on 13/08/1962 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L17120TG1962PLC000923 and registration number is 000923. Currently Company is involved in the business activities of Preparation and spinning of cotton fiber including blended* cotton. Company's Total Operating Revenue is Rs. 791.76 Cr. and Equity Capital is Rs. 20.58 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Textiles - Spinning - Cotton Blended	6th Floor, Surya Towers, 105, S.P. Road, Secunderabad Telangana 500003	Contact not found

Management
Name	Position Held
Mr. L N Agarwal	Chairman & Managing Director
Mr. Paritosh Agarwal	Managing Director
Mr. R Surender Reddy	Director
Mr. Dhruv Vijai Singh	Director
Ms. Aruna Prasad	Director
Dr. Malapally Chowda Reddy Balaji	Director

FAQ

What is the intrinsic value of Suryalakshmi Cotton Mills Ltd and is it undervalued?

As of 26 April 2026, Suryalakshmi Cotton Mills Ltd's intrinsic value is ₹110.64, which is 86.26% higher than the current market price of ₹59.40, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (1.14 %), book value (₹144), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Suryalakshmi Cotton Mills Ltd?

Suryalakshmi Cotton Mills Ltd is trading at ₹59.40 as of 26 April 2026, with a FY2026-2027 high of ₹82.4 and low of ₹43.0. The stock is currently in the middle of its 52-week range. Market cap stands at ₹112 Cr..

How does Suryalakshmi Cotton Mills Ltd's P/E ratio compare to its industry?

Suryalakshmi Cotton Mills Ltd has a P/E ratio of 27.5, which is below the industry average of 495.07. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Suryalakshmi Cotton Mills Ltd financially healthy?

Key indicators for Suryalakshmi Cotton Mills Ltd: ROCE of 7.00 % is on the lower side compared to the industry average of 9.27%; ROE of 1.14 % is below ideal levels (industry average: 8.04%). Dividend yield is 0.00 %.

Is Suryalakshmi Cotton Mills Ltd profitable and how is the profit trend?

Suryalakshmi Cotton Mills Ltd reported a net profit of ₹4 Cr in Mar 2025 on revenue of ₹792 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows an improving trend.

Does Suryalakshmi Cotton Mills Ltd pay dividends?

Suryalakshmi Cotton Mills Ltd has a dividend yield of 0.00 % at the current price of ₹59.40. The company is currently not paying meaningful dividends.