Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:48 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 521068 | NSE: HISARSP

Hisar Spinning Mills Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹37.26Overvalued by 27.93%vs CMP ₹51.70

P/E (5.3) × ROE (12.2%) × BV (₹71.30) × DY (2.00%)

₹83.81Undervalued by 62.11%vs CMP ₹51.70
MoS: +38.3% (Strong)Confidence: 58/100 (Moderate)Models: 7 Under, 1 Fair, 1 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹36.4122%Over (-29.6%)
Graham NumberEarnings₹125.7116%Under (+143.2%)
Earnings PowerEarnings₹53.5011%Fair (+3.5%)
DCFCash Flow₹93.1313%Under (+80.1%)
Net Asset ValueAssets₹71.347%Under (+38%)
EV/EBITDAEnterprise₹135.369%Under (+161.8%)
Earnings YieldEarnings₹98.507%Under (+90.5%)
ROCE CapitalReturns₹110.199%Under (+113.1%)
Revenue MultipleRevenue₹60.115%Under (+16.3%)
Consensus (9 models)₹83.81100%Undervalued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -2.3%

*Investments are subject to market risks

Investment Snapshot

68
Hisar Spinning Mills Ltd scores 68/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health81/100 · Strong
ROCE 15.1% GoodROE 12.2% GoodD/E 0.09 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 50.5% Stable
Earnings Quality40/100 · Moderate
OPM contracting (15% → 12%) Declining
Quarterly Momentum80/100 · Strong
Revenue (4Q): -1% YoY FlatProfit (4Q): +42% YoY StrongOPM: 19.2% (up 6.2% YoY) Margin expansion
Industry Rank85/100 · Strong
P/E 5.3 vs industry 474.3 Cheaper than peersROCE 15.1% vs industry 9.2% Above peersROE 12.2% vs industry 8.0% Above peers3Y sales CAGR: 8% 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, 4:48 am

Market Cap 19.3 Cr.
Current Price 51.7
Intrinsic Value₹83.81
High / Low 67.1/40.7
Stock P/E5.25
Book Value 71.3
Dividend Yield0.00 %
ROCE15.1 %
ROE12.2 %
Face Value 10.0
PEG Ratio-2.29

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

View Share Price Target for Hisar Spinning Mills Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Hisar Spinning Mills Ltd 19.3 Cr. 51.7 67.1/40.75.25 71.30.00 %15.1 %12.2 % 10.0
Padam Cotton Yarns Ltd 42.6 Cr. 1.94 9.17/1.934.81 0.966.70 %24.2 %20.0 % 1.00
Dhanalaxmi Roto Spinners Ltd 58.4 Cr. 74.8 119/71.05.85 78.92.00 %22.0 %16.1 % 10.0
Ginni Filaments Ltd 303 Cr. 35.3 57.8/19.96.29 25.70.00 %5.28 %2.14 % 10.0
Eurotex Industries and Exports Ltd 11.5 Cr. 13.1 24.6/11.86.34 31.40.00 %18.1 %% 10.0
Industry Average3,322.90 Cr165.80474.26127.360.51%9.16%7.98%7.02

All Competitor Stocks of Hisar Spinning Mills Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 11.1510.6510.3910.8410.4210.3410.3011.7612.0910.7310.9711.0911.23
Expenses 9.979.828.9610.199.228.949.0710.9410.528.899.189.889.07
Operating Profit 1.180.831.430.651.201.401.230.821.571.841.791.212.16
OPM % 10.58%7.79%13.76%6.00%11.52%13.54%11.94%6.97%12.99%17.15%16.32%10.91%19.23%
Other Income 0.05-0.020.030.010.010.010.040.060.040.070.090.090.09
Interest 0.080.070.070.060.070.040.070.080.090.120.110.080.07
Depreciation 0.630.610.420.430.420.420.290.290.350.370.550.560.56
Profit before tax 0.520.130.970.170.720.950.910.511.171.421.220.661.62
Tax % 25.00%38.46%23.71%64.71%27.78%26.32%28.57%25.49%27.35%26.76%24.59%24.24%24.69%
Net Profit 0.400.080.730.060.520.700.650.380.861.040.920.501.22
EPS in Rs 1.070.211.950.161.391.871.741.022.302.782.461.343.27

Last Updated: March 3, 2026, 9:10 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 7:16 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 21.0923.9223.9326.8528.7430.4831.4128.7135.9346.6941.9844.8844.02
Expenses 18.3621.3920.7122.5824.5425.7927.5626.2230.6739.7637.3139.4137.02
Operating Profit 2.732.533.224.274.204.693.852.495.266.934.675.477.00
OPM % 12.94%10.58%13.46%15.90%14.61%15.39%12.26%8.67%14.64%14.84%11.12%12.19%15.90%
Other Income 0.080.130.42-0.220.140.260.200.420.920.110.060.210.34
Interest 0.340.280.470.740.610.520.220.080.110.310.240.360.38
Depreciation 1.111.352.312.721.881.251.060.780.602.491.691.312.04
Profit before tax 1.361.030.860.591.853.182.772.055.474.242.804.014.92
Tax % 12.50%23.30%31.40%71.19%23.78%28.62%28.52%28.29%24.68%21.70%28.21%27.18%
Net Profit 1.200.790.600.171.412.271.981.474.133.312.022.933.68
EPS in Rs 3.212.121.610.463.786.085.303.9411.068.865.417.849.85
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

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-34.17%-24.05%-71.67%729.41%60.99%-12.78%-25.76%180.95%-19.85%-38.97%45.05%
Change in YoY Net Profit Growth (%)0.00%10.12%-47.62%801.08%-668.42%-73.77%-12.98%206.71%-200.81%-19.12%84.02%

Hisar Spinning Mills 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: February 1, 2026, 2:59 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 3.743.743.743.743.743.743.743.743.743.743.743.743.74
Reserves 1.332.122.722.233.215.667.659.1013.1816.5118.5321.4622.89
Borrowings 4.173.616.695.514.023.752.501.664.642.953.097.193.71
Other Liabilities 0.820.801.283.884.174.434.673.665.852.961.501.533.80
Total Liabilities 10.0610.2714.4315.3615.1417.5818.5618.1627.4126.1626.8633.9234.14
Fixed Assets 4.202.956.986.154.413.933.412.719.087.075.448.627.66
CWIP 0.000.380.590.000.000.240.000.000.070.000.000.020.00
Investments 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Other Assets 5.866.946.869.2110.7313.4115.1515.4518.2619.0921.4225.2826.48
Total Assets 10.0610.2714.4315.3615.1417.5818.5618.1627.4126.1626.8633.9234.14

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 2.852.133.042.102.271.633.73-0.612.431.312.285.62
Cash from Investing Activity + -0.38-1.72-5.05-0.75-0.06-0.38-2.290.83-4.84-0.08-0.73-6.61
Cash from Financing Activity + -2.06-0.812.65-1.24-2.31-0.62-1.47-0.942.89-2.00-0.103.76
Net Cash Flow 0.41-0.410.640.11-0.100.63-0.03-0.720.48-0.761.452.78
Free Cash Flow 2.441.65-3.331.792.130.613.44-0.69-3.761.002.231.65
CFO/OP 116%102%99%63%75%55%118%-14%64%34%65%121%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-1.44-1.08-3.47-1.240.180.941.350.830.623.981.58-1.72

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 12.639.6120.9020.5323.7528.6225.9138.3924.3832.6023.9123.02
Inventory Days 103.5680.3192.21110.52116.32155.68134.43180.76230.27151.04169.09148.41
Days Payable 9.689.0310.509.498.3619.1932.6529.2474.5728.418.741.72
Cash Conversion Cycle 106.5180.90102.61121.56131.71165.11127.69189.92180.08155.23184.26169.70
Working Capital Days 50.8834.7939.8140.6556.7774.1345.6791.9293.56108.19124.4289.70
ROCE %17.93%14.00%10.17%13.64%22.09%30.68%22.04%15.01%30.95%20.33%12.52%15.13%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 50.47%50.47%50.47%50.47%50.47%50.47%50.47%50.44%50.44%50.46%50.46%50.46%
Public 49.54%49.54%49.53%49.53%49.53%49.53%49.53%49.56%49.56%49.54%49.53%49.53%
No. of Shareholders 9,9329,9099,8839,8589,8299,8149,7779,7519,7259,7069,6869,668

Shareholding Pattern Chart

No. of Shareholders

Hisar Spinning Mills 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

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 7.845.418.8711.053.94
Diluted EPS (Rs.) 7.845.418.8711.053.94
Cash EPS (Rs.) 11.339.9215.5412.656.04
Book Value[Excl.RevalReserv]/Share (Rs.) 67.0059.1453.7244.8033.89
Book Value[Incl.RevalReserv]/Share (Rs.) 67.0059.1453.7244.8033.89
Revenue From Operations / Share (Rs.) 120.16112.40125.0196.2076.86
PBDIT / Share (Rs.) 15.2112.6718.8416.557.81
PBIT / Share (Rs.) 11.718.1512.1714.965.71
PBT / Share (Rs.) 10.747.5211.3414.675.49
Net Profit / Share (Rs.) 7.845.418.8711.053.94
PBDIT Margin (%) 12.6511.2715.0717.2010.16
PBIT Margin (%) 9.747.259.7315.547.43
PBT Margin (%) 8.946.689.0715.247.13
Net Profit Margin (%) 6.524.807.0911.485.12
Return on Networth / Equity (%) 11.709.1416.5024.6611.62
Return on Capital Employeed (%) 15.2412.5220.4726.9316.27
Return On Assets (%) 8.637.5112.6515.058.10
Long Term Debt / Equity (X) 0.110.090.090.170.01
Total Debt / Equity (X) 0.280.130.140.270.09
Asset Turnover Ratio (%) 1.481.581.741.581.56
Current Ratio (X) 4.307.254.562.532.83
Quick Ratio (X) 2.322.951.930.901.28
Inventory Turnover Ratio (X) 4.202.362.342.092.26
Interest Coverage Ratio (X) 15.7119.9922.7157.6734.35
Interest Coverage Ratio (Post Tax) (X) 9.109.5311.6939.5118.34
Enterprise Value (Cr.) 17.8320.7917.8518.443.45
EV / Net Operating Revenue (X) 0.390.490.380.510.12
EV / EBITDA (X) 3.144.392.542.981.18
MarketCap / Net Operating Revenue (X) 0.370.460.320.410.14
Price / BV (X) 0.670.870.750.880.33
Price / Net Operating Revenue (X) 0.370.460.320.410.14
EarningsYield 0.170.100.210.270.34

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Hisar Spinning Mills Ltd. is a Public Limited Listed company incorporated on 10/04/1992 and has its registered office in the State of Haryana, India. Company's Corporate Identification Number(CIN) is L17112HR1992PLC031621 and registration number is 031621. Currently Company is involved in the business activities of Preparation and spinning of textile fibres. Company's Total Operating Revenue is Rs. 44.88 Cr. and Equity Capital is Rs. 3.74 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Textiles - Spinning - Cotton Blended9th K M Stone, Hissar Haryana 125005Contact not found
Management
NamePosition Held
Mr. Mithlesh Kumar GuptaChairman & Ind.Director
Mr. Anurag GuptaManaging Director
Mrs. Sapna KansalExecutive Director
Mr. Nikhil GoelNon Exe.Non Ind.Director
Mr. Sandeep SuriIndependent Director
Mr. Sudesh Kumar GargIndependent Director

FAQ

What is the intrinsic value of Hisar Spinning Mills Ltd and is it undervalued?

As of 12 April 2026, Hisar Spinning Mills Ltd's intrinsic value is ₹83.81, which is 62.11% higher than the current market price of ₹51.70, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (12.2 %), book value (₹71.3), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Hisar Spinning Mills Ltd?

Hisar Spinning Mills Ltd is trading at ₹51.70 as of 12 April 2026, with a FY2026-2027 high of ₹67.1 and low of ₹40.7. The stock is currently in the middle of its 52-week range. Market cap stands at ₹19.3 Cr..

How does Hisar Spinning Mills Ltd's P/E ratio compare to its industry?

Hisar Spinning Mills Ltd has a P/E ratio of 5.25, which is below the industry average of 474.26. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Hisar Spinning Mills Ltd financially healthy?

Key indicators for Hisar Spinning Mills Ltd: ROCE of 15.1 % indicates efficient capital utilization. Dividend yield is 0.00 %.

Is Hisar Spinning Mills Ltd profitable and how is the profit trend?

Hisar Spinning Mills Ltd reported a net profit of ₹3 Cr in Mar 2025 on revenue of ₹45 Cr. Compared to ₹4 Cr in Mar 2022, the net profit shows a declining trend.

Does Hisar Spinning Mills Ltd pay dividends?

Hisar Spinning Mills Ltd has a dividend yield of 0.00 % at the current price of ₹51.70. 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 Hisar Spinning Mills 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