HP ADHESIVES LIMITED
HPAL · General/Diversified · NSE
₹35
Current Market Price
Fair Value (DCF)
₹16
Discount to FV
-53.0%
Updated just now
YieldIQ Score
25/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
53%
ROE
3.7%
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹322.20 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
8.3%
Return on capital employed
EV / EBITDA
17.4×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
88.9×
EBIT covers interest
Current Ratio
3.57×
Short-term liquidity
Asset Turnover
1.12×
Revenue per ₹ of assets
Revenue CAGR (3Y)
2.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹35.07
Bear case
Discount -214.5%
Base case
Discount -112.7%
Bull case
Discount -51.1%
Ratio Trends
HPAL · last 5 annual periods
ROE
3.7%
ROCE
8.3%
Operating Margin
—
Debt / Equity
0.02×
PE
61.7×
EV / EBITDA
33.4×
Historical Financials
HPAL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹165 Cr | ₹233 Cr | ₹236 Cr | ₹250 Cr | ₹249 Cr | +10.9% |
| EBITDA | ₹14.1 Cr | ₹20.3 Cr | ₹33.2 Cr | ₹30.6 Cr | ₹15.9 Cr | +3.0% |
| EBIT | ₹11.3 Cr | ₹17.3 Cr | ₹30.0 Cr | — | — | +27.7% |
| PAT | ₹6.0 Cr | ₹10.9 Cr | ₹20.6 Cr | ₹18.2 Cr | ₹7.0 Cr | +3.8% |
| EPS (diluted) | ₹3.95 | ₹5.91 | ₹2.24 | — | — | -13.2% |
| CFO | ₹-10.2 Cr | ₹-5.0 Cr | ₹21.6 Cr | ₹17.1 Cr | ₹7.1 Cr | — |
| CapEx | ₹-17.4 Cr | ₹-16.0 Cr | ₹-16.5 Cr | ₹-14.0 Cr | ₹-12.8 Cr | — |
| FCF | ₹-27.6 Cr | ₹-21.1 Cr | ₹5.2 Cr | ₹3.1 Cr | ₹-5.8 Cr | — |
| Total Assets | ₹195 Cr | ₹185 Cr | ₹198 Cr | ₹228 Cr | ₹232 Cr | +4.4% |
| Total Debt | ₹18.6 Cr | ₹8.5 Cr | ₹3.2 Cr | ₹7.7 Cr | ₹4.2 Cr | -30.9% |
| Shareholders' Equity | ₹137 Cr | ₹148 Cr | ₹169 Cr | ₹184 Cr | ₹188 Cr | +8.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HPAL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
KOTYARK KOTYARK | — | — | Pending | 10.4% | — |
RUBFILA RUBFILA | — | — | Pending | 10.0% | — |
PLASTIBLEN PLASTIBLEN | — | — | Pending | 7.8% | — |
MANORG MANORG | — | — | Pending | 4.3% | — |
GOACARBON GOACARBON | — | — | Pending | -28.6% | — |
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)
₹0.70/sh
Last payout
2025-09-23
₹0.40
Peak payout
₹0.40
Trailing yield
1.14%
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. HP ADHESIVES LIMITED (HPAL.NS) trades at 35.07 vs a model fair value of 16.49, a gap of -53.0%. Piotroski F-score: 6/9. Moat label: None....
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HPAL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HPAL →
Compare
Head-to-head with peers
Compare HPAL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HPALNow →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.