HUHTAMAKI INDIA LIMITED
HUHTAMAKI · General/Diversified · NSE
₹189
Current Market Price
Fair Value (DCF)
₹344
Margin of Safety
+81.4%
Updated 1d ago
YieldIQ Score
52/100
Piotroski F-Score
8/9
Economic Moat
None
Confidence
57%
ROE
9.5%
Debt/Equity
0.11
WACC
11.1%
Market Cap
₹1,431 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.0%
Return on capital employed
EV / EBITDA
5.9×
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)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹189.47
Bear case
₹231.86
MoS +18.3%
Base case
₹343.77
MoS +44.9%
Bull case
₹496.19
MoS +61.8%
Ratio Trends
HUHTAMAKI · last 8 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 | 2022 | 2023 | 2024 | 2025 | 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 | — | — | — | — | — | — |
| PAT | ₹-226900.0K Cr | ₹49.6 Cr | ₹123 Cr | ₹88.0 Cr | ₹118 Cr | — |
| EPS (diluted) | ₹-1.79 | — | — | — | — | — |
| CFO | ₹-276575.0K 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 | 9.1% | — |
| MOLDTKPAC MOLDTKPAC | — | — | Pending | 9.5% | — |
| 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
No dividend events recorded for HUHTAMAKI in the last 10 years.
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.