Indian Investing Ideas

₹1.85k
35.9% undervalued intrinsic discount
Fair Value
3yr target: ₹1,850. From ₹1,137 that's +63%, or ~17.6% a year. Cost of equity is 15.3% Q1 changed the odds, not just the numbers. The acquired business is annualising near €48m against €35m guided — so the weak outcomes I'd been weighting heavily simply aren't likely anymore. And by FY29 this thing carries four years of evidence, which means a 6x de-rating stops being a live scenario and 11-13x becomes the central case. Re-weighting for both is what takes you from ₹1,467 on a 2yr view to ₹1,850 on 3yr. Two-thirds of that move is just another year of earnings; one-third is the re-rating. The assumptions. Built off Q1 normalised — legacy ₹114cr, not the ₹127cr headline, since ₹13cr is inventorised overhead per the company's own footnote. Legacy rolled at 12% (management guides 12-13%, took the low end). Acquired rolled at 4% revenue growth — no European demand recovery assumed anywhere. All the value comes from margin expanding toward management's own "high single digit to low double digit," none from a demand call. One caveat on my own number: The maths gives ₹1,961. I'm publishing ₹1,850 because the top end double-counts optimism — a 13x multiple and a €104m outcome need the same things to go right, so they shouldn't be treated as independent. The number that matters more than the target: ₹1,705. That's what it's worth if the acquired business freezes at Q1's 6.5% margin and never improves again, everything else at base. Still +50%. No forecast required — it only needs last quarter not to reverse. Bear and hard stop stays ₹910.
₹569.39
56.2% undervalued intrinsic discount
Fair Value
Revenue
33% p.a.
Profit Margin
7%
Future PE
43x
Price in 2031
₹1.25k
₹117.53k
14.0% overvalued intrinsic discount
Fair Value
Revenue
12% p.a.
Profit Margin
7.79%
Future PE
22.9x
Price in 2031
₹230.9k
₹375
28.5% undervalued intrinsic discount
Fair Value
Revenue
19.8% p.a.
Profit Margin
6.23%
Future PE
25.81x
Price in 2031
₹781.23
₹214
36.5% undervalued intrinsic discount
Fair Value
Revenue
23% p.a.
Profit Margin
5.37%
Future PE
4.52x
Price in 2031
₹388.66
₹1.55k
61.7% undervalued intrinsic discount
Fair Value
Revenue
17% p.a.
Profit Margin
22%
Future PE
29x
Price in 2029
₹2.42k
₹1.31k
26.7% overvalued intrinsic discount
Fair Value
Revenue
9% p.a.
Profit Margin
20%
Future PE
57x
Price in 2031
₹2.43k