FLAIR WRITING INDUST LTD
FLAIR · General/Diversified · NSE
₹264
Current Market Price
Fair Value (DCF)
₹204
Discount to FV
-22.9%
Updated just now
YieldIQ Score
54/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
49%
ROE
10.3%
Debt/Equity
0.06
WACC
11.1%
Market Cap
₹2,784 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.7%
Return on capital employed
EV / EBITDA
14.9×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
40.5×
EBIT covers interest
Current Ratio
5.43×
Short-term liquidity
Asset Turnover
1.26×
Revenue per ₹ of assets
Revenue CAGR (3Y)
2.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹264.15
Bear case
Margin of Safety —
Implied upside -114.9%
Base case
Margin of Safety -42.2%
Implied upside -29.7%
Bull case
Margin of Safety -5.3%
Implied upside -5.1%
Ratio Trends
FLAIR · last 5 annual periods
ROE
10.3%
ROCE
17.7%
Operating Margin
—
Debt / Equity
0.06×
PE
—
EV / EBITDA
—
Historical Financials
FLAIR · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹569 Cr | ₹933 Cr | ₹969 Cr | ₹949 Cr | ₹1013 Cr | +15.5% |
| EBITDA | ₹108 Cr | ₹191 Cr | ₹204 Cr | ₹199 Cr | ₹214 Cr | +18.8% |
| EBIT | — | — | ₹169 Cr | — | — | +0.0% |
| PAT | ₹55.2 Cr | ₹117 Cr | ₹119 Cr | ₹112 Cr | ₹118 Cr | +20.9% |
| EPS (diluted) | — | — | ₹12.19 | — | — | +0.0% |
| CFO | ₹35.0 Cr | ₹97.9 Cr | ₹76.3 Cr | ₹55.5 Cr | ₹137 Cr | +40.7% |
| CapEx | ₹-39.2 Cr | ₹-74.5 Cr | ₹-110 Cr | ₹-134 Cr | ₹-141 Cr | — |
| FCF | ₹-4.2 Cr | ₹23.5 Cr | ₹-33.8 Cr | ₹-78.4 Cr | ₹-4.0 Cr | — |
| Total Assets | ₹557 Cr | ₹684 Cr | ₹1108 Cr | ₹1218 Cr | ₹1367 Cr | +25.1% |
| Total Debt | ₹131 Cr | ₹123 Cr | ₹68.8 Cr | ₹61.8 Cr | ₹66.3 Cr | -15.6% |
| Shareholders' Equity | ₹317 Cr | ₹435 Cr | ₹899 Cr | ₹1018 Cr | ₹1142 Cr | +37.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
FLAIR vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
CONTROLPR CONTROLPR | — | — | Pending | 9.6% | 19.2× |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.50/sh
Last payout
2026-02-04
₹0.50
Peak payout
₹1.00
Trailing yield
0.57%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. FLAIR WRITING INDUST LTD (FLAIR.NS) trades at 264.15 vs a model fair value of 203.70, a gap of -22.9%. Piotroski F-score: 5/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of FLAIR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for FLAIR →
Compare
Head-to-head with peers
Compare FLAIR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse FLAIRNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.