EN DE

Surya Roshni Limited (500336) Fair Value & Analysis

Basic Materials · IN · Market cap ₹11.0B

SR Surya Roshni Limited 500336 · BSE
Price₹221.15
Fair Value₹652.46
Upside+195.0%
Quality48/100
Watch Surya Roshni Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.1% net margin
Low debt
1.38% dividend yield
Narrow moat 31/100
Evidence: High Range ₹430.77 – ₹957.16 Share as image

Fair value as of: Aug 14, 2026

From 26 valuation models · updated 4 days ago

Share price −10.4% over the past month.

Below-average quality, screening 195% undervalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price is below even our cautious bear case (₹430.77). The market is more pessimistic than our downside scenario.
  • Solid quality (48/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (₹430.77 to ₹957.16) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹403.88 ₹81.79 Fair Value ₹652.46 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 14, 2026.

How to read this chart

60‑month range ₹81.79 – ₹403.88 · fair‑value band ₹430.77 – ₹957.16 · the ₹221.15 price screens below the ₹652.46 fair value. Dashed = 300-day average. As of Aug 14, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Surya Roshni Limited (500336) currently trades at ₹221.15, while our model-based Fair Value estimate is ₹652.46, implying the stock looks roughly 195.0% undervalued today. The Quality Score stands at 48/100 (below-average quality), in the Basic Materials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Surya Roshni Limited generated revenue of ₹50.0B at a net margin of 2.1%. Revenue grew 3.9% year over year. It earns a return on equity of 8.6%. The stock trades on a trailing P/E of 13.2 (as of Aug 14, 2026). Fundamentals as of Aug 14, 2026

Our scenario range runs from ₹430.77 (bear case) to ₹957.16 (bull case); at ₹221.15, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 29% below its 52-week high and 18% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -49% fair-value upside, at 195%, 500336 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹509.09 ₹735.23 ₹1,053 80
Residual Income ₹442.21 ₹572.02 ₹1,553 76
Rev-Margin DCF ₹647.56 ₹1,053 ₹1,504 74
All 26 models by family
DCF Models
FCF DCF ₹497.95 ₹748.17 ₹1,119 38
Owner Earnings ₹649.31 ₹976.16 ₹1,460 31
5Y Revenue Exit ₹647.56 ₹1,055 ₹1,570 39
5Y EBITDA Exit ₹635.88 ₹1,033 ₹1,489 41
5Y P/E Exit ₹642.01 ₹1,045 ₹1,458 38
10Y Revenue Exit ₹565.08 ₹921.73 ₹1,390 36
10Y EBITDA Exit ₹580.48 ₹907.06 ₹1,329 37
10Y P/E Exit ₹584.35 ₹914.76 ₹1,306 35
Earnings-Based
Graham-Dodd ₹433.18 ₹1,202 ₹1,579 54
Lynch FV ₹240.80 ₹343.99 ₹447.19 50
PEG = 1.0 ₹240.80 ₹343.99 ₹447.19 46
EPV ₹726.26 ₹846.69 ₹952.07 59
Dividend Discount
Gordon GGM ₹91.82 ₹190.91 ₹302.86 70
DDM Multi-Stage ₹91.82 ₹144.66 ₹200.37 61
Multiples
P/E Multiple ₹812.21 ₹1,083 ₹1,354 63
P/S Multiple ₹812.21 ₹1,083 ₹1,354 58
P/B Multiple ₹812.21 ₹1,083 ₹1,354 55
EV/EBIT ₹888.84 ₹1,184 ₹1,479 53
EV/EBITDA ₹805.13 ₹1,072 ₹1,339 54
EV/Revenue ₹770.82 ₹1,100 ₹1,428 43
Asset-Based
NCAV (Graham) ₹226.55 ₹303.57 ₹453.09 50
Growth DCF
Growth DCF ₹509.09 ₹735.23 ₹1,053 80
Rev-Margin DCF ₹647.56 ₹1,053 ₹1,504 74
Economic Profit
Residual Income ₹442.21 ₹572.02 ₹1,553 76
ROIC Compounder ₹766.40 ₹960.00 ₹1,184 72
Growth Earnings
Growth-Adj P/E ₹660.19 ₹943.13 ₹1,226 68

Widest divergence: Multiples (₹1,083) versus Dividend Discount (₹144.66). Highest evidence: Growth DCF (80).

Notify me when 500336 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹50.0B
Revenue growth (YoY) +3.9%
Net margin 2.1%
Return on equity 8.6%
P/E ratio 13.2 as of Aug 14, 2026
Operating margin 4.6%
More key figures
EPS (TTM) ₹19.30
Dividend yield 1.4%
EPS growth (YoY) +86.4%

Figures from reported company fundamentals · as of Aug 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 51 · Market factors (momentum, volatility) 22

Profitability 68
Margins and returns on capital today
Quality Growth 29
Are margins and returns improving?
Cashflow 39
Earnings quality: real cash, not paper profit
Fin. Strength 58
Balance sheet, leverage, solvency risk
Investment 70
Disciplined investing over empire-building
Low Volatility 26
Calm price path (market factor)
Momentum 25
Price trend over the last 3–12 months (market factor)
52W Momentum 14
Distance to the 52-week high (market factor)
Net Issuance 39
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Surya Roshni Limited manufactures and markets steel pipes and tubes, lighting products, fans, home appliances, and PVC pipes in India. The company operates through Steel Pipe and Strips; and Lighting and Consumer Durables segments.

Full company description

Surya Roshni Limited manufactures and markets steel pipes and tubes, lighting products, fans, home appliances, and PVC pipes in India. The company operates through Steel Pipe and Strips; and Lighting and Consumer Durables segments. It offers ERW pipes for agriculture industry and construction activities, such as scaffolding and casing in bore wells; hollow section pipes; spiral welded pipes for transportation of oil, gas, and water, as well as structural and industrial applications; and cold rolled strips and sheets. The company also provides various LED lamps, fittings, down lighters, and power drivers/strips; FTL fittings, starters/ballasts, CFLs, FTL, and GLS lamps; extension board, holder, and immersion heater; irons, torches, and lanterns; indoor commercial, industrial, roadway, flood, landscape, and solar lightening products; and accessories, HID lamps, light sources, and high masts and poles. In addition, it offers celling, table/pedestal/wall, and domestic and industrial exhaust fans; and home appliances, including mixer grinders, juicer mixer grinders, dry and steam irons, induction cooktops, sandwich makers, pop-up toasters, storage and instant water heaters, immersion water heaters, air cooler, oil filled radiators, heat convectors, halogen and quartz heaters, and electric kettles. Further, the company provides CPVC, and uPVC plumbing and SWR pipes, as well as related fittings; and uPVC pressure piping systems. It exports its products to approximately 50 countries worldwide. Surya Roshni Limited was founded in 1973 and is headquartered in New Delhi, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Surya Roshni Limited reported revenue of ₹74.4B in FY2025 versus ₹55.6B in FY2021, a compound +7.5%/yr. Reported net income was ₹3.5B in FY2025, compounding +21.6%/yr from FY2021.

Growth Quality 61/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
₹74.4B
Latest YoY
−4.8%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−1.3%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.3%
Avg. growth/yr (11Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.5%
Revenue +7.5%/yr
FY21 ₹55.6B
FY22 ₹77.3B
FY23 ₹80.0B
FY24 ₹78.1B
FY25 ₹74.4B
Net income +21.6%/yr
FY21 ₹1.6B
FY22 ₹2.0B
FY23 ₹3.4B
FY24 ₹3.3B
FY25 ₹3.5B

Watch 500336: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Surya Roshni Limited Fair Value". https://www.fairvalue-calculator.com/stock/500336

Peer Group

Materials · 3561 stocks

How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Steel & Iron” was too small, so the broader sector is used.)

Quality Score 48 · Below median
Fair Value upside +193% · Top 25%
Return on equity (TTM) 9% · Above median
Return on assets 5% · Top 25%
Net margin (TTM) 2% · Above median
Operating margin (TTM) 5% · Below median
Revenue growth 4% · Above median
Dividend yield (TTM) 1.4% · Below median

Valuation Multiples vs Materials median · lower = cheaper

P/E (TTM) 13.2× · Cheaper than median
P/B 0.45× · Cheaper than 75% of peers
P/S (TTM) 0.22× · Cheaper than 75% of peers
EV/EBITDA 3.3× · Cheaper than 75% of peers

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Steel & Iron stocks, each showing price versus our Fair Value estimate (as of Aug 14, 2026).

Stock Price Fair Value vs Fair Value
Steel Authority of India Limited 500113 ₹174.00 ₹89.25 -49%
Mukand Limited 500460 ₹135.65 ₹80.48 -41%
Steelcast Limited 513517 ₹354.10 ₹365.70 +3%
Uni Abex Alloy Products Limited 504605 ₹4,574 ₹3,296 -28%
Panchmahal Steel Limited 513511 ₹298.55 ₹36.13 -88%
Bhagwati Autocast Limited 504646 ₹692.10 ₹664.13 -4%
Facor Alloys Limited 532656 ₹3.21 ₹1.15 -64%
S.A.L. Steel Limited 532604 ₹71.88 ₹7.81 -89%
Rathi Bars Limited 532918 ₹19.05 ₹4.56 -76%
Rishabh Digha Steel And Allied Products Limited 531539 ₹36.10 ₹7.61 -79%

Compare Surya Roshni Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Surya Roshni Limited (500336) overvalued or undervalued?
As of Aug 14, 2026, our model estimates a fair value of ₹652.46 versus a price of ₹221.15, about +195% (undervalued).
What is the fair value of 500336?
Our model-based fair value for Surya Roshni Limited is ₹652.46 (as of Aug 14, 2026), built from audited fundamentals. The current price is ₹221.15.
What is the quality score of 500336?
Surya Roshni Limited has a Quality Score of 48/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Surya Roshni Limited (500336)?
Surya Roshni Limited reported trailing-twelve-month revenue of about ₹50.0B (latest available figure, as of Aug 14, 2026).
What is the net profit margin of 500336?
The net profit margin of Surya Roshni Limited is about 2.1%, meaning it keeps roughly 2.1% of revenue as net income. Based on the latest reported figures.
Does Surya Roshni Limited pay a dividend?
Surya Roshni Limited currently shows a dividend yield of about 1.38% relative to its recent price (as of Aug 14, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Surya Roshni Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.