Kanpur Plastipack Limited (KANPRPLA.NS) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-144.2%

-₹108.34

vs ₹244.99 price

Levered DCF

-₹26.50

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

3.5

Safe zone

Rating

A-

Overall 4 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	9.38×	21.67×	246.05×	49.05×	9.93×	6.81×	36.52×	10.91×
P/B	1.38×	1.17×	1.1×	0.98×	1.45×	1.31×	1.4×	1.39×
P/S	0.52×	0.38×	0.4×	0.37×	0.42×	0.46×	0.57×	0.56×
EV / EBITDA	6.06×	7.86×	13.5×	13.3×	7.16×	5.78×	11.73×	8.46×
Gross margin	24.8%	26.4%	25.1%	26.2%	17.9%	30.1%	10.1%	23.3%
Operating margin	7.4%	5.0%	25.1%	2.5%	6.3%	10.3%	4.4%	7.7%
Net margin	5.5%	1.8%	0.2%	0.8%	4.2%	6.7%	1.6%	5.1%
Current ratio	1.74×	1.21×	1.08×	1.21×	1.29×	1.27×	1.46×	1.33×
Debt / equity	0.42×	0.7×	1.25×	0.92×	1.02×	1.01×	0.83×	1.02×
Interest coverage	4.64×	1.49×	7.44×	0.97×	2.78×	5.06×	1.31×	2.54×
Dividend yield	0.6%	0.0%	0.5%	1.5%	1.5%	0.4%	1.7%	1.8%
Payout ratio	5.3%	0.0%	133.0%	71.4%	15.3%	2.8%	63.0%	19.2%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	14.7%	5.4%	0.4%	2.0%	14.6%	19.2%	3.8%	12.8%
Return on invested capital	9.5%	6.9%	15.1%	3.2%	7.2%	9.5%	4.3%	6.8%
Return on assets	8.4%	2.3%	0.2%	0.9%	6.2%	8.1%	1.9%	5.6%
Free cash flow yield	4.9%	13.2%	-26.5%	14.7%	-4.2%	-17.4%	17.6%	-18.9%
Earnings yield	10.7%	4.6%	0.4%	2.0%	10.1%	14.7%	2.7%	9.2%
Enterprise value	₹4.7B	₹3.8B	₹4.2B	₹3.4B	₹4.4B	₹3.6B	₹2.9B	₹3.1B
Net debt / EBITDA	1.3×	2.84×	7.13×	6.4×	2.95×	2.48×	4.37×	3.57×
Cash conversion cycle (days)	105	124	140	74	109	139	108	116