Haryana Capfin Ltd: Intrinsic Value & Share Price Analysis

GETAKA RESEARCH Company fundamentals

The investment picture

Understand the business. Put the price in context.

Stored data · Not a live quote

Share price₹144.00Price record: 25 September 2026, 10:39 pm +05:30

Model valuation₹148.28Fairly Valued · 9 models

Return on capital1.74%ROCE · Latest stored basic data

Earnings multiple8.37×P/E · Compare with similar businesses

VALUATION CONTEXT

The model estimate is 3.0% above the stored share price. Business quality and the price paid are separate parts of the analysis.

Explore the models

LATEST QUARTER

Revenue

-90.0%

Dec 2025 vs Dec 2024

Reported revenue: ₹0 Cr

LATEST QUARTER

Net profit

Moved to a loss

Dec 2025 vs Dec 2024

Reported net profit: ₹0 Cr

EARNINGS CHECK

Profit into cash

-0.42×

Operating cash flow / net profit

Matched annual period: Mar 2025

For financial businesses, review asset quality and capital adequacy alongside cash flow.

WHAT TO WATCH

Check the latest filings, margin changes and cash generation before drawing conclusions from the headline score.

View financials

Reporting gap · Check newer company filings

Annual: Mar 2025 · Quarterly: Dec 2025 · Cash flow: Mar 2026. These sections refresh independently. A recent price update does not mean the financial statements are current.

Sources: Company data source. Check the company filings linked by the source for the reporting basis and exceptional items.

Valuation models

₹25.42Overvalued · Model 82.35% below pricevs CMP ₹144.00

P/E (8.4) × ROE (0.7%) × BV (₹564.00) × 0.8 × (1 + dividend yield 2.00%)

₹148.28Fairly Valued · Model 2.97% above pricevs CMP ₹144.00

Margin of safety: +2.9% (Thin)Model agreement score: 53/100 (Moderate)Models: 3 Under, 6 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹34.04	23%	Over (-76.4%)
Graham Number	Earnings	₹337.76	17%	Under (+134.6%)
Earnings Power	Earnings	₹6.50	11%	Over (-95.5%)
DCF	Cash Flow	₹178.77	11%	Under (+24.1%)
Net Asset Value	Assets	₹563.67	7%	Under (+291.4%)
EV/EBITDA	Enterprise	₹91.37	9%	Over (-36.5%)
Earnings Yield	Earnings	₹89.90	7%	Over (-37.6%)
ROCE Capital	Returns	₹54.99	7%	Over (-61.8%)
Revenue Multiple	Revenue	₹21.69	6%	Over (-84.9%)
Consensus (9 models)		₹148.28	100%	Fairly Valued

Key Drivers: EPS CAGR 33.9% lifts DCF — verify sustainability. | ROE 0.7% 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: 33.9%

Margin of safety = (model value − price) ÷ model value. The agreement score is a heuristic based on model count, direction and spread; it is not a probability of accuracy. These models are estimates, not price targets.

Estimates depend on assumptions. Compare the model range and verify fresh filings.

Analysis summary

Data coverage: Price-data record updated 25 September 2026, 10:39 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 ₹7.53 Cr, versus ₹4.39 Cr in Mar 2024 (71.5% year on year). Net profit for Mar 2025 was ₹5.22 Cr, versus ₹2.82 Cr in Mar 2024 (85.1% 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 ₹-2.18 Cr against net profit of ₹5.22 Cr. Cash flow covered -0.42 times reported profit. The gap warrants checking receivables, working capital and one-off items in the cash-flow statement. For financial businesses, lending and investment movements can dominate operating cash flow; also examine asset quality, capital adequacy and the business mix.

Balance-sheet check

Reported borrowings were ₹21.71 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.

Business quality

Haryana Capfin Ltd scores 51/100 (Average)

Fundamental screening score · A strong business is not automatically an attractively priced stock.

Data coverage: 5/5 dimensions. Financial reporting periods vary by section.

Stock Health49/100 · Moderate

ROCE 1.7% WeakROE 0.7% WeakDebt/equity Not availableInterest Coverage 0.0x RiskyProfitable 5/5 available years Reported history

Ownership Trends50/100 · Moderate

FII holding +0.00 pp (Dec 2025 → Jun 2026) UnchangedDII holding +0.00 pp (Dec 2025 → Jun 2026) UnchangedPromoter holding at 70.8% Stable

Earnings Quality80/100 · Strong

CFO/NP (3 matched years): 4.26x · Mar 2023–Mar 2025 Cash-backed earningsOPM expanding (74% → 89%) ImprovingWorking capital: 468 days Capital intensive

Quarterly Momentum15/100 · Weak

Revenue (4Q): -9% YoY DecliningProfit (4Q): -8% YoY DecliningOPM: -160.0% (down 232.0% YoY) Margin pressure

Peer Comparison55/100 · Moderate

P/E 8.4 vs industry 47.0 Lower P/EROCE 1.7% vs industry 10.5% Below peersROE 0.7% vs industry 10.6% Below peers3Y sales CAGR: 54% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Peer Comparison 15% · Ownership Trends 10%. Scores use stored reporting periods and are screening indicators, not investment recommendations. Missing dimensions are excluded and the remaining weights are rescaled. At least three dimensions are required for an overall score. Holding movements describe ownership shares, not proven trading flows. Broad industry groups and financial-sector accounting can limit comparability.

Share Price and Basic Stock Data

Last Updated: September 25, 2026, 10:39 pm

Market Cap	75.0 Cr.
Current Price	144
Intrinsic Value	₹148.28
High / Low	220/119
Stock P/E	8.37
Book Value	564
Dividend Yield	0.00 %
ROCE	1.74 %
ROE	0.66 %
Face Value	10.0
PEG Ratio	0.25

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 Haryana Capfin Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
My Money Securities Ltd	58.9 Cr.	35.0	54.9/30.8	8.37	18.3	0.00 %	14.7 %	14.7 %	10.0
Haryana Capfin Ltd	75.0 Cr.	144	220/119	8.37	564	0.00 %	1.74 %	0.66 %	10.0
Dolat Algotech Ltd	1,191 Cr.	67.5	95.8/65.0	8.27	64.2	0.15 %	16.3 %	12.1 %	1.00
Ujjivan Financial Services Ltd	7,179 Cr.	590	/	8.75	299	0.00 %	10.3 %	32.1 %	10.0
Ugro Capital Ltd	1,274 Cr.	82.0	193/80.0	9.10	183	0.00 %	10.1 %	4.64 %	10.0
Industry Average	10,308.97 Cr	1,140.13		58.25	3,572.46	0.49%	10.48%	14.03%	7.06

All Competitor Stocks of Haryana Capfin 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	0.30	0.47	0.37	3.24	0.41	0.36	0.42	6.13	0.50	0.45	0.23	6.05	0.05
Expenses	0.13	0.18	0.17	0.12	0.13	0.19	0.17	0.14	0.14	0.16	0.17	0.14	0.13
Operating Profit	0.17	0.29	0.20	3.12	0.28	0.17	0.25	5.99	0.36	0.29	0.06	5.91	-0.08
OPM %	56.67%	61.70%	54.05%	96.30%	68.29%	47.22%	59.52%	97.72%	72.00%	64.44%	26.09%	97.69%	-160.00%
Other Income	0.00	0.00	0.00	0.00	0.02	0.00	0.00	0.03	0.00	0.00	0.00	0.00	0.00
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Profit before tax	0.17	0.29	0.20	3.12	0.30	0.17	0.25	6.02	0.36	0.29	0.06	5.91	-0.08
Tax %	29.41%	27.59%	25.00%	25.32%	23.33%	29.41%	24.00%	25.08%	33.33%	3.45%	16.67%	25.04%	-37.50%
Net Profit	0.11	0.21	0.15	2.33	0.23	0.12	0.19	4.51	0.24	0.28	0.04	4.42	-0.06
EPS in Rs	0.21	0.40	0.29	4.47	0.44	0.23	0.36	8.66	0.46	0.54	0.08	8.49	-0.12

Last Updated: March 3, 2026, 9:18 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 7:05 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	2.09	2.25	2.02	1.37	2.12	2.62	2.54	1.75	2.07	2.74	4.39	7.53	6.78
Expenses	0.14	0.35	0.40	0.39	0.48	0.53	0.54	0.60	0.61	0.61	0.61	0.60	0.60
Operating Profit	1.95	1.90	1.62	0.98	1.64	2.09	2.00	1.15	1.46	2.13	3.78	6.93	6.18
OPM %	93.30%	84.44%	80.20%	71.53%	77.36%	79.77%	78.74%	65.71%	70.53%	77.74%	86.10%	92.03%	91.15%
Other Income	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Profit before tax	1.95	1.90	1.62	0.98	1.64	2.09	2.00	1.15	1.46	2.13	3.78	6.93	6.18
Tax %	6.15%	5.26%	6.17%	8.16%	4.27%	4.78%	3.50%	26.96%	25.34%	26.29%	25.40%	24.53%
Net Profit	1.84	1.79	1.52	0.89	1.57	1.99	1.94	0.84	1.09	1.57	2.82	5.22	4.68
EPS in Rs	3.53	3.44	2.92	1.71	3.01	3.82	3.72	1.61	2.09	3.01	5.41	10.02	8.99
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

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 (%)	-2.72%	-15.08%	-41.45%	76.40%	26.75%	-2.51%	-56.70%	29.76%	44.04%	79.62%	85.11%
Change in YoY Net Profit Growth (%)	0.00%	-12.37%	-26.36%	117.85%	-49.65%	-29.26%	-54.19%	86.46%	14.27%	35.58%	5.49%

Haryana Capfin Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

No data available for the compounded sales growth chart.

Balance Sheet

Last Updated: June 8, 2026, 1:30 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	5.21	5.21	5.21	5.21	5.21	5.21	5.21	5.21	5.21	5.21	5.21	5.21
Reserves	27.57	29.08	29.98	31.55	128.13	62.44	85.13	142.40	176.61	395.34	332.20	288.37
Borrowings	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	21.71
Other Liabilities	0.08	0.08	0.09	0.12	25.36	7.55	14.77	32.83	46.60	119.26	96.33	79.15
Total Liabilities	32.86	34.37	35.28	36.88	158.70	75.20	105.11	180.44	228.42	519.81	433.74	394.44
Fixed Assets	0.31	0.31	0.31	0.31	0.30	0.30	0.30	0.30	0.30	0.30	0.29	0.23
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	25.82	25.62	26.17	27.38	146.87	60.99	89.06	162.71	210.00	498.01	431.71	373.91
Other Assets	6.73	8.44	8.80	9.19	11.53	13.91	15.75	17.43	18.12	21.50	1.74	20.30
Total Assets	32.86	34.37	35.28	36.88	158.70	75.20	105.11	180.44	228.42	519.81	433.74	394.44

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 +	0.21	-0.21	0.59	1.19	-0.07	-0.34	-0.63	-0.22	44.61	-1.51	-2.18	-0.55
Cash from Investing Activity +	-0.27	0.20	-0.55	-1.21	0.08	0.34	0.64	0.19	-44.52	1.51	2.21	0.65
Cash from Financing Activity +	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.09
Net Cash Flow	-0.05	-0.01	0.04	-0.02	0.01	0.00	0.01	-0.03	0.08	0.00	0.04	0.00
Free Cash Flow	0.19	-0.21	0.59	1.19	-0.07	-0.34	-0.63	-0.22	44.61	-1.51	-2.18	5.95
CFO/OP	17%	-5%	73%	71%	-2%	-8%	-26%	12%	2,112%	-15%	-8%	17%

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	0.19	-0.21	0.59	1.19	-0.07	-0.34	-0.63	-0.22	44.61	-1.51	-2.18	5.95

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	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.42
Inventory Days
Days Payable
Cash Conversion Cycle	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	2.42
Working Capital Days	878.44	1,073.91	1,510.59	2,307.23	1,556.42	-2.79	5.75	6.26	3.53	-26.64	-20.79	468.25
ROCE %	6.48%	5.96%	4.83%	2.82%	4.56%	2.46%	1.99%	1.46%	1.23%	1.29%	1.30%	1.88%

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	70.79%	70.79%	70.79%	70.79%	70.79%	70.79%	70.79%	70.79%	70.79%	70.79%	70.79%	70.79%
FIIs	0.00%	0.00%	0.00%	0.00%	0.00%	0.81%	0.81%	0.81%	0.81%	0.81%	0.81%	0.81%
DIIs	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%
Public	29.22%	29.21%	29.21%	29.22%	29.21%	28.40%	28.40%	28.40%	28.40%	28.41%	28.41%	28.40%
No. of Shareholders	3,439	3,473	3,431	3,518	3,590	4,274	4,410	4,365	4,321	4,293	4,271	4,224

Shareholding Pattern Chart

No. of Shareholders

Haryana Capfin Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE / ROE 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.)	10.02	5.41	3.05	2.10	1.61
Diluted EPS (Rs.)	10.02	5.41	3.05	2.10	1.61
Cash EPS (Rs.)	10.03	5.41	3.06	2.10	1.61
Book Value[Excl.RevalReserv]/Share (Rs.)	647.78	768.99	349.06	283.39	173.44
Book Value[Incl.RevalReserv]/Share (Rs.)	647.78	768.99	349.06	283.39	173.44
Revenue From Operations / Share (Rs.)	14.46	8.43	5.30	3.97	3.21
PBDIT / Share (Rs.)	13.30	7.26	4.13	2.81	2.21
PBIT / Share (Rs.)	13.30	7.25	4.13	2.81	2.21
PBT / Share (Rs.)	13.30	7.25	4.13	2.81	2.21
Net Profit / Share (Rs.)	10.02	5.41	3.05	2.10	1.61
PBDIT Margin (%)	91.99	86.10	77.92	70.89	68.78
PBIT Margin (%)	91.97	86.06	77.85	70.80	68.67
PBT Margin (%)	91.97	86.06	77.85	70.79	68.65
Net Profit Margin (%)	69.33	64.16	57.54	52.91	50.13
Return on Networth / Equity (%)	1.54	0.70	0.87	0.74	0.92
Return on Capital Employeed (%)	1.59	0.72	0.93	0.81	1.09
Return On Assets (%)	1.20	0.54	0.69	0.60	0.79
Asset Turnover Ratio (%)	0.01	0.01	0.01	0.01	0.01
Interest Coverage Ratio (X)	0.00	0.00	0.00	7323.50	3252.60
Interest Coverage Ratio (Post Tax) (X)	0.00	0.00	0.00	5467.00	2371.79
Enterprise Value (Cr.)	94.12	81.84	26.78	28.79	16.10
EV / Net Operating Revenue (X)	12.50	18.64	9.69	13.93	9.62
EV / EBITDA (X)	13.59	21.64	12.44	19.66	13.98
MarketCap / Net Operating Revenue (X)	12.52	18.66	9.73	13.94	9.65
Price / BV (X)	0.27	0.20	0.14	0.19	0.17
Price / Net Operating Revenue (X)	12.52	18.66	9.73	13.94	9.65
EarningsYield	0.05	0.03	0.05	0.03	0.05

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Frequently asked questions

What is the intrinsic value of Haryana Capfin Ltd and is it undervalued?

Haryana Capfin Ltd: the stored intrinsic value estimate is ₹148.28, compared with a stored share price of ₹144.00. The model value is 3.0% above 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 Haryana Capfin Ltd?

The stored share price is ₹144.00. Price-data record updated: 25 September 2026, 10:39 pm +05:30. This is not a live quote. The stored 52-week high / low is 220/119; this is a rolling range, not a financial-year range.

How have Haryana Capfin Ltd's revenue and profit changed?

Does Haryana Capfin Ltd's profit convert into cash?

What should I check in Haryana Capfin Ltd's balance sheet?

Reported borrowings were ₹21.71 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 Haryana Capfin Ltd's P/E with other stocks?

The stored P/E is 8.37. 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 Haryana Capfin 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.