HUHTAMAKI INDIA LIMITED
HUHTAMAKI · General/Diversified · NSE
₹169
Current Market Price
Fair Value (DCF)
₹194
Discount to FV
+14.7%
Updated just now
YieldIQ Score
41/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
56%
ROE
9.1%
Debt/Equity
0.11
WACC
11.1%
Market Cap
₹1,276 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.8%
Return on capital employed
EV / EBITDA
7.3×
Enterprise multiple
Debt / EBITDA
0.8×
Leverage vs earnings
Interest Coverage
10.6×
EBIT covers interest
Current Ratio
2.38×
Short-term liquidity
Asset Turnover
1.19×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-6.4%
3-year revenue growth
Revenue CAGR (5Y)
-0.6%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹168.96
Bear case
Discount -29.5%
Base case
Discount +12.8%
Bull case
Discount +38.5%
Ratio Trends
HUHTAMAKI · last 10 annual periods
ROE
9.1%
ROCE
15.8%
Operating Margin
—
Debt / Equity
0.11×
PE
13.5×
EV / EBITDA
7.3×
Historical Financials
HUHTAMAKI · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2625 Cr | ₹2917 Cr | ₹2481 Cr | ₹2451 Cr | ₹2389 Cr | -2.3% |
| EBITDA | — | ₹174 Cr | ₹584 Cr | ₹182 Cr | ₹227 Cr | +6.9% |
| EBIT | ₹-4.7 Cr | ₹88.2 Cr | ₹531 Cr | ₹134 Cr | — | — |
| PAT | ₹-22.7 Cr | ₹49.6 Cr | ₹123 Cr | ₹88.0 Cr | ₹118 Cr | — |
| EPS (diluted) | ₹1.10 | ₹6.57 | ₹6.27 | ₹8.51 | — | +66.8% |
| CFO | ₹-27.7 Cr | ₹133 Cr | ₹274 Cr | ₹142 Cr | ₹238 Cr | — |
| CapEx | — | ₹-96.5 Cr | ₹-94.9 Cr | ₹-66.4 Cr | ₹-55.5 Cr | — |
| FCF | — | ₹36.2 Cr | ₹179 Cr | ₹75.9 Cr | ₹182 Cr | +49.8% |
| Total Assets | — | ₹1751 Cr | ₹2001 Cr | ₹1937 Cr | ₹2004 Cr | +3.4% |
| Total Debt | — | ₹410 Cr | ₹255 Cr | ₹149 Cr | ₹144 Cr | -23.0% |
| Shareholders' Equity | — | ₹757 Cr | ₹1150 Cr | ₹1194 Cr | ₹1294 Cr | +14.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HUHTAMAKI vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 COSMOFIRST COSMOFIRST | — | — | Pending | 9.6% | — |
 MOLDTKPAC MOLDTKPAC | — | — | Pending | 10.6% | — |
 ORICONENT ORICONENT | — | — | Pending | 11.1% | — |
BOROSCI BOROSCI | — | — | Pending | 6.6% | — |
TCPLPACK TCPLPACK | — | — | Pending | 22.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹15.00/sh
Last payout
2026-04-23
₹2.00
Peak payout
₹5.00
Trailing yield
1.18%
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. HUHTAMAKI INDIA LIMITED (HUHTAMAKI.NS) trades at 168.96 vs a model fair value of 193.75, a gap of 14.7%. Piotroski F-score: 7/9. Moat lab...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HUHTAMAKI →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HUHTAMAKI →
Compare
Head-to-head with peers
Compare HUHTAMAKI side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HUHTAMAKINow →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.