KANPUR PLASTIPACK LIMITED
KANPRPLA · General/Diversified · NSE
₹194
Current Market Price
Fair Value (DCF)
₹254
Margin of Safety
+30.7%
Updated 1d ago
YieldIQ Score
65/100
Piotroski F-Score
8/9
Economic Moat
Narrow
Confidence
42%
ROE
—
Debt/Equity
0.56
WACC
11.1%
Market Cap
₹467 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.3%
Return on capital employed
EV / EBITDA
9.4×
Enterprise multiple
Debt / EBITDA
2.3×
Leverage vs earnings
Interest Coverage
1.6×
EBIT covers interest
Current Ratio
1.21×
Short-term liquidity
Asset Turnover
1.28×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹194.45
Bear case
₹142.52
MoS -36.4%
Base case
₹254.17
MoS +23.5%
Bull case
₹340.01
MoS +42.8%
Ratio Trends
KANPRPLA · last 4 annual periods
ROE
5.4%
ROCE
13.3%
Operating Margin
—
Debt / Equity
0.70×
PE
54.9×
EV / EBITDA
14.8×
Historical Financials
KANPRPLA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹452 Cr | ₹625 Cr | ₹110 Cr | ₹153 Cr | ₹626 Cr | +8.5% |
| EBITDA | — | ₹60.3 Cr | ₹24.4 Cr | ₹30.2 Cr | ₹46.7 Cr | -6.2% |
| EBIT | ₹53.3 Cr | ₹51.2 Cr | ₹6.1 Cr | ₹10.0 Cr | — | -34.2% |
| PAT | ₹30.2 Cr | ₹26.2 Cr | ₹7.3 Cr | ₹3.3 Cr | ₹11.1 Cr | -22.1% |
| EPS (diluted) | ₹20.79 | ₹12.20 | ₹3.38 | ₹1.52 | — | -48.0% |
| CFO | ₹-1.6 Cr | ₹28.9 Cr | ₹68.5 Cr | ₹1.5 Cr | ₹37.3 Cr | — |
| CapEx | — | — | — | — | ₹-5.6 Cr | — |
| FCF | — | — | — | — | ₹31.6 Cr | +0.0% |
| Total Assets | — | ₹420 Cr | ₹407 Cr | ₹476 Cr | ₹488 Cr | +3.8% |
| Total Debt | — | — | ₹92.7 Cr | ₹140 Cr | ₹145 Cr | +11.8% |
| Shareholders' Equity | — | — | ₹180 Cr | ₹180 Cr | ₹206 Cr | +3.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KANPRPLA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TPLPLASTEH TPLPLASTEH | — | — | Pending | 16.0% | — |
| BBTCL BBTCL | — | — | Pending | -5.0% | — |
| PYRAMID PYRAMID TECHNOPLAST LTD | -33.0% | 32 | Overvalued | 10.7% | — |
| SHREERAMA SHREERAMA | — | — | Pending | 33.5% | — |
| NAHARPOLY NAHARPOLY | — | — | Pending | 5.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for KANPRPLA in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KANPRPLA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KANPRPLA →
Compare
Head-to-head with peers
Compare KANPRPLA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KANPRPLANow →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.