Hindware Home Innovation Valuation

Q: What is the Fair Price of HINDWAREAP when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

HINDWAREAP (₹272.4) is trading above our estimate of [[fair value]] (₹206.32)

Is HINDWAREAP undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of HINDWAREAP when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: HINDWAREAP (₹272.4) is trading above our estimate of fair value (₹206.32)

Significantly Below Fair Value: HINDWAREAP is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for HINDWAREAP?

Key metric: As HINDWAREAP is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for HINDWAREAP. This is calculated by dividing HINDWAREAP's market cap by their current revenue.
What is HINDWAREAP's PS Ratio?
PS Ratio	0.7x
Sales	₹27.53b
Market Cap	₹19.38b

HINDWAREAP key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.1x
Enterprise Value/EBITDA	17.3x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does HINDWAREAP's PS Ratio compare to its peers?

The above table shows the PS ratio for HINDWAREAP vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	7.8x
540980 Yamuna Syndicate	23x	n/a	₹14.6b
CREATIVE Creative Newtech	0.8x	n/a	₹12.2b
512229 Veritas (India)	0.6x	n/a	₹23.7b
541276 Hardwyn India	6.7x	n/a	₹12.2b
HINDWAREAP Hindware Home Innovation	0.7x	10.5%	₹19.4b

Price-To-Sales vs Peers: HINDWAREAP is good value based on its Price-To-Sales Ratio (0.7x) compared to the peer average (7.8x).

Price to Sales Ratio vs Industry

How does HINDWAREAP's PS Ratio compare vs other companies in the IN Trade Distributors Industry?

44 Companies	Price / Sales	Estimated Growth	Market Cap
Industry Avg.	1.8x	3.2%
HINDWAREAP Hindware Home Innovation	0.7x	10.5%	US$229.51m
512229 Veritas (India)	0.6x	n/a	US$280.89m
CREATIVE Creative Newtech	0.8x	n/a	US$144.63m

44 Companies		Estimated Growth	Market Cap
Industry Avg.	1.8x	7.2%
HINDWAREAP Hindware Home Innovation	0.7x	89.3%	US$229.51m

No more companies

Price-To-Sales vs Industry: HINDWAREAP is good value based on its Price-To-Sales Ratio (0.7x) compared to the Indian Trade Distributors industry average (1.8x).

Price to Sales Ratio vs Fair Ratio

What is HINDWAREAP's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

HINDWAREAP PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.7x
Fair PS Ratio	2.5x

Price-To-Sales vs Fair Ratio: HINDWAREAP is good value based on its Price-To-Sales Ratio (0.7x) compared to the estimated Fair Price-To-Sales Ratio (2.5x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst HINDWAREAP forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	₹272.40	₹396.67 +45.6%	20.2%	₹493.00	₹297.00	n/a	3
Nov ’25	₹305.40	₹483.67 +58.4%	3.8%	₹500.00	₹458.00	n/a	3
Oct ’25	₹320.90	₹489.33 +52.5%	4.6%	₹510.00	₹458.00	n/a	3
Sep ’25	₹369.80	₹489.33 +32.3%	4.6%	₹510.00	₹458.00	n/a	3
Aug ’25	₹442.00	₹522.33 +18.2%	11.3%	₹600.00	₹457.00	n/a	3
Jul ’25	₹447.55	₹530.67 +18.6%	11.0%	₹600.00	₹457.00	n/a	3
Jun ’25	₹356.50	₹530.67 +48.9%	11.0%	₹600.00	₹457.00	n/a	3
May ’25	₹360.30	₹546.00 +51.5%	7.4%	₹600.00	₹503.00	n/a	3
Apr ’25	₹400.60	₹575.33 +43.6%	9.0%	₹623.00	₹503.00	n/a	3
Mar ’25	₹399.45	₹611.50 +53.1%	1.9%	₹623.00	₹600.00	n/a	2

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.

Discover undervalued companies

ITD Cementation India

₹89.4b

Provides construction and civil engineering contracting services in India.

509496

₹494.70

-4.5%

80.3%

Electrosteel Castings

₹91.1b

Manufactures and supplies ductile iron (DI) pipes, ductile iron fittings (DIF) and accessories, and cast iron (CI) pipes in India and internationally.

ELECTCAST

₹143.95

-0.2%

32.9%

Jamna Auto Industries

₹40.0b

Engages in the manufacture and sale of tapered leaf, parabolic springs, and lift axles under the JAI brand in India and internationally.

520051

₹97.20

-6.7%

-15.5%