LA OPALA RG LIMITED
LAOPALA · General/Diversified · NSE
₹176
Current Market Price
Fair Value (DCF)
₹166
Margin of Safety
-5.8%
Updated 4h ago
YieldIQ Score
44/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
61%
ROE
—
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹1,952 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.4%
Return on capital employed
EV / EBITDA
13.2×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
146.5×
EBIT covers interest
Current Ratio
18.23×
Short-term liquidity
Asset Turnover
0.36×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹175.83
Bear case
₹100.16
MoS -75.5%
Base case
₹165.57
MoS -6.2%
Bull case
₹211.13
MoS +16.7%
Ratio Trends
LAOPALA · last 8 annual periods
ROE
11.7%
ROCE
18.2%
Operating Margin
—
Debt / Equity
0.01×
PE
30.6×
EV / EBITDA
20.1×
Historical Financials
LAOPALA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹211 Cr | ₹320 Cr | ₹450 Cr | ₹363 Cr | ₹324 Cr | +11.3% |
| EBITDA | — | ₹130 Cr | ₹188 Cr | ₹175 Cr | ₹152 Cr | +4.0% |
| EBIT | ₹64.2 Cr | — | ₹41.3 Cr | ₹32.0 Cr | — | -16.0% |
| PAT | ₹49.6 Cr | ₹87.4 Cr | ₹123 Cr | ₹128 Cr | ₹96.6 Cr | +18.1% |
| EPS (diluted) | ₹4.47 | — | ₹2.63 | ₹2.13 | — | -16.9% |
| CFO | ₹83.3 Cr | ₹99.4 Cr | ₹109 Cr | ₹68.2 Cr | ₹112 Cr | +7.7% |
| CapEx | — | ₹-43.1 Cr | — | — | ₹-15.1 Cr | — |
| FCF | — | ₹56.3 Cr | — | — | ₹97.1 Cr | +14.6% |
| Total Assets | — | ₹846 Cr | ₹897 Cr | ₹927 Cr | ₹901 Cr | +1.6% |
| Total Debt | — | ₹14.5 Cr | ₹3.9 Cr | ₹3.2 Cr | ₹10.8 Cr | -7.1% |
| Shareholders' Equity | — | ₹740 Cr | ₹775 Cr | ₹852 Cr | ₹824 Cr | +2.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
LAOPALA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| NILKAMAL NILKAMAL LIMITED | +11.0% | 61 | Fairly valued | 7.1% | — |
| STOVEKRAFT STOVEKRAFT | — | — | Pending | 8.2% | — |
| HINDWAREAP HINDWAREAP | — | — | Pending | -8.7% | — |
| EPACK EPACK DURABLE LIMITED | -56.4% | 61 | Data Limited | 5.8% | — |
| CARYSIL CARYSIL | — | — | Pending | 12.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for LAOPALA in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. LA OPALA RG LIMITED (LAOPALA.NS) trades at 175.83 vs a model fair value of 165.57, a gap of -5.8%. Piotroski F-score: 4/9. Moat label: Na...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of LAOPALA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for LAOPALA →
Compare
Head-to-head with peers
Compare LAOPALA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse LAOPALANow →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.