FLAIR WRITING INDUST LTD
FLAIR · General/Diversified · NSE
₹323
Current Market Price
Fair Value (DCF)
₹226
Margin of Safety
-30.0%
Updated just now
YieldIQ Score
31/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
34%
ROE
—
Debt/Equity
0.05
WACC
11.1%
Market Cap
₹3,409 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.1%
Return on capital employed
EV / EBITDA
16.7×
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
0.88×
Revenue per ₹ of assets
Revenue CAGR (3Y)
23.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹323.45
Bear case
₹137.27
MoS -135.6%
Base case
₹226.32
MoS -42.9%
Bull case
₹282.93
MoS -14.3%
Ratio Trends
FLAIR · last 4 annual periods
ROE
11.7%
ROCE
19.3%
Operating Margin
—
Debt / Equity
0.06×
PE
—
EV / EBITDA
—
Historical Financials
FLAIR · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹569 Cr | ₹933 Cr | ₹250 Cr | ₹1069 Cr | +23.4% |
| EBITDA | ₹108 Cr | ₹191 Cr | ₹204 Cr | ₹208 Cr | +24.5% |
| EBIT | — | — | ₹46.6 Cr | — | +0.0% |
| PAT | ₹55.2 Cr | ₹117 Cr | ₹34.2 Cr | ₹120 Cr | +29.4% |
| EPS (diluted) | — | — | ₹3.52 | — | +0.0% |
| CFO | ₹35.0 Cr | ₹97.9 Cr | ₹77.6 Cr | ₹54.4 Cr | +15.8% |
| CapEx | ₹-39.2 Cr | ₹-74.5 Cr | — | ₹-134 Cr | — |
| FCF | ₹-4.2 Cr | ₹23.5 Cr | — | ₹-79.5 Cr | — |
| Total Assets | ₹557 Cr | ₹684 Cr | ₹1108 Cr | ₹1218 Cr | +29.8% |
| Total Debt | ₹131 Cr | ₹123 Cr | ₹12.4 Cr | ₹61.8 Cr | -22.1% |
| Shareholders' Equity | ₹317 Cr | ₹435 Cr | ₹899 Cr | ₹1018 Cr | +47.5% |
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 | 24.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for FLAIR in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. FLAIR WRITING INDUST LTD (FLAIR.NS) trades at 323.45 vs a model fair value of 226.32, a gap of -30.0%. Piotroski F-score: 6/9. 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.