LA OPALA RG LIMITED
LAOPALA · General/Diversified · NSE
₹177
Current Market Price
Fair Value (DCF)
₹126
Discount to FV
-28.7%
Updated just now
YieldIQ Score
47/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
39%
ROE
11.7%
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹1,964 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.2%
Return on capital employed
EV / EBITDA
13.3×
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
0.34×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-11.8%
3-year revenue growth
Revenue CAGR (5Y)
5.8%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹176.97
Bear case
Margin of Safety —
Implied upside -131.4%
Base case
Margin of Safety -67.3%
Implied upside -40.2%
Bull case
Margin of Safety -12.8%
Implied upside -11.3%
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 | 2022 yfinance | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹320 Cr | ₹450 Cr | ₹363 Cr | ₹332 Cr | ₹309 Cr | -0.9% |
| EBITDA | ₹130 Cr | ₹188 Cr | ₹175 Cr | ₹156 Cr | ₹146 Cr | +3.0% |
| EBIT | — | ₹172 Cr | ₹158 Cr | — | — | -2.1% |
| PAT | ₹87.4 Cr | ₹123 Cr | ₹128 Cr | ₹96.6 Cr | ₹92.3 Cr | +1.4% |
| EPS (diluted) | — | ₹11.08 | ₹11.51 | — | — | +1.0% |
| CFO | ₹99.4 Cr | ₹109 Cr | ₹68.2 Cr | ₹112 Cr | ₹67.6 Cr | -9.2% |
| CapEx | ₹-43.1 Cr | ₹-22.1 Cr | ₹-8.2 Cr | ₹-15.1 Cr | ₹-1.3 Cr | — |
| FCF | ₹56.3 Cr | ₹87.2 Cr | ₹60.0 Cr | ₹97.1 Cr | ₹66.3 Cr | +4.2% |
| Total Assets | ₹846 Cr | ₹897 Cr | ₹927 Cr | ₹901 Cr | ₹895 Cr | +1.4% |
| Total Debt | ₹14.5 Cr | ₹12.7 Cr | ₹9.3 Cr | ₹10.8 Cr | ₹8.8 Cr | -11.7% |
| Shareholders' Equity | ₹740 Cr | ₹775 Cr | ₹852 Cr | ₹824 Cr | ₹820 Cr | +2.6% |
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 | — | — | Pending | 7.3% | — |
 STOVEKRAFT STOVEKRAFT | — | — | Pending | 8.2% | — |
 HINDWAREAP HINDWARE HME INOVATON LTD | -22.5%-18.4% upside | 26 | Above Fair Value | -5.1% | — |
 EPACK EPACK DURABLE LIMITED | -36.2%-26.6% upside | 15 | Above Fair Value | 0.3% | — |
 CARYSIL CARYSIL LIMITED | +3.4%+3.5% upside | 58 | Near Fair Value | 17.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
12 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹26.30/sh
Last payout
2025-08-07
₹7.50
Peak payout
₹10.00
Trailing yield
4.24%
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. LA OPALA RG LIMITED (LAOPALA.NS) trades at 176.97 vs a model fair value of 126.20, a gap of -28.7%. Piotroski F-score: 6/9. Moat label: N...
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.