Cochin Minerals and Rutile Limited (513353) fair value: what the stock is really worth
As of Oct 19, 2026: fair value (intrinsic value) of Cochin Minerals and Rutile Limited stock ₹272, price ₹285, upside -4.7%, quality 64 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 21, 2026.
How to read this chart
60‑month range ₹87.62 – ₹378.09 · fair‑value band ₹203.64 – ₹339.40 · the ₹285.05 price screens above the ₹271.52 fair value. Dashed = 300-day average. As of Oct 21, 2026.
Follow Cochin Minerals and Rutile in your weekly email
Every Wednesday you see whether Cochin Minerals and Rutile is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Cochin Minerals and Rutile Limited operates in the mineral processing sector in India. The company offers synthetic rutile, a raw material for use in the titanium pigment, and titanium sponge and metal industry.
Show moreShow less
It also provides by-products, including ferric chloride, which is used as an etching agent, as well as a coagulant for purification of drinking water and effluent treatment; ferrous chloride, a coagulant for water purification and effluent treatment; iron hydroxide for use in brick and tile making, and as a substitute for iron ore; recovered TiO2, a substitute for TiO2 pigment; recovered upgraded ilmenite; and rutoweld for use in welding electrode industry.
The company also exports its products. Cochin Minerals and Rutile Limited was incorporated in 1989 and is based in Aluva, India.
Stock analysis
Cochin Minerals and Rutile Limited (513353) currently trades at ₹285.05, while our model-based Fair Value estimate is ₹271.52, so the stock looks roughly fairly valued today (gap 5.0%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of ₹318.55 per share, and 12 of the 26 models we run sit above the ₹285.05 price.
Bear case: the Dividend Discount group reads lowest at ₹96.14, and 14 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ₹203.64 (bear) to ₹339.40 (bull), the price of ₹285.05 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 64/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Cochin Minerals and Rutile Limited reported revenue of ₹2.9B in FY2026 versus ₹2.9B in FY2022, a compound −0.2%/yr. Reported net income was ₹125M in FY2026, compounding +19.1%/yr from FY2022.
Key figures
Market cap ₹913M (≈ $9.6M) Micro · P/E ratio 17.3 · P/S ratio 0.36 · EPS (TTM) ₹6.71 · Dividend yield 0.7% · Net margin 2.1% · Return on assets (EBIT) 15.0% · Operating margin 7.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 33 out of 100 (low confidence).
What moves the price
The share trades about 10% below its 52-week high and 45% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −12% fair-value upside, at −5%, 513353 screens cheaper than that median.
Fair Value models
Bear₹203.64Fair Value ₹271.52Bull₹339.40
Price ₹285.05 · Upside -4.7%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (₹2.63 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−10.0%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−13.5%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+3.7%
Start year 2021 (pandemic). Over 10 years: +6.1% a year
Revenue growth 12 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+6.7%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+15.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+15.0%
Dividend (yield on the price)0.7%
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.8% → 5%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−2.7%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about −6.6% a year for the price.
Compare Cochin Minerals and Rutile Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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 “Industrial Metals & Minerals” was too small, so the broader sector is used.)Materials · 3357 stocks
Beats the sector median on 9/12 measures
Overall it ranks above its sector peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside−4.7% · Above median
Profitability
Return on assets5.1% · Above median
Net margin (12 months)2.1% · Below median
Operating margin (12 months)7.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)−12.6% · Bottom 25%
Dividend yield (12 months)0.7% · Below median
Valuation Multiplesvs Materials median · lower = cheaper
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). "Cochin Minerals and Rutile Limited Fair Value". https://www.fairvalue-calculator.com/stock/513353
Frequently asked questions
Is Cochin Minerals and Rutile Limited (513353) overvalued or undervalued?
As of Oct 21, 2026, our model estimates a fair value of ₹271.52 versus a price of ₹285.05, about −5% upside (fairly valued).
What is the fair value of 513353?
Our model-based fair value for Cochin Minerals and Rutile Limited is ₹271.52 (as of Oct 21, 2026), built from audited fundamentals. The current price: ₹285.05.
What is the quality score of 513353?
Cochin Minerals and Rutile Limited has a Quality Score of 64/100. 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 price target for Cochin Minerals and Rutile Limited (513353)?
Our model-based price target is the fair value of ₹271.52 (as of Oct 21, 2026) from 26 valuation models. Cautious scenario ₹203.64, optimistic scenario ₹339.40. It is a calculation from audited fundamentals, not an analyst target.
What is the Cochin Minerals and Rutile Limited stock forecast for 2026?
Our models put fair value at ₹271.52, about −5% upside versus a price of ₹285.05 (fairly valued). Cautious scenario ₹203.64, optimistic scenario ₹339.40. The calculation is refreshed regularly with new filings.
What is the revenue of Cochin Minerals and Rutile Limited (513353)?
Cochin Minerals and Rutile Limited reported trailing-twelve-month revenue of about ₹2.6B (latest available figure, as of Oct 21, 2026).
Does Cochin Minerals and Rutile Limited pay a dividend?
Cochin Minerals and Rutile Limited currently shows a dividend yield of 0.70% relative to its recent price (as of Oct 21, 2026).
What growth is priced into Cochin Minerals and Rutile Limited (513353)?
For today's price to be fair in a discounted-cash-flow model, Cochin Minerals and Rutile Limited would have to grow free cash flow by -2.7 % per year for five years (discount rate 10.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.7 % per year. As of Oct 21, 2026.
What discount rate (WACC) does the fair value of 513353 use?
Our models discount Cochin Minerals and Rutile Limited at 10.9 %: a base by market capitalisation (nano), damped by beta 0.48, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Cochin Minerals and Rutile Limited that is -2.7 % per year a year over ten years, using the same discount rate (10.9 %) and the same formula as our fair value.
How much growth has Cochin Minerals and Rutile Limited (513353) delivered so far?
Over the past 5 years revenue at Cochin Minerals and Rutile Limited grew +3.7 % a year. The price currently implies -2.7 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Cochin Minerals and Rutile Limited (513353) growing?
The median revenue growth in the sector is +9.3 % a year. That is the yardstick for the growth priced into Cochin Minerals and Rutile Limited (-2.7 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Cochin Minerals and Rutile Limited (513353)?
The free-cash-flow yield on the price is 10.39 %: that much free cash flow Cochin Minerals and Rutile Limited produces per unit of market value. When it exceeds the discount rate of our models (10.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Cochin Minerals and Rutile Limited (513353)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cochin Minerals and Rutile Limited it is ₹271.52 per share (as of Oct 21, 2026), against a price of ₹285.05. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Cochin Minerals and Rutile Limited stock overvalued or undervalued in 2026?
As of Oct 21, 2026, 513353 trades above its calculated fair value: price ₹285.05, fair value ₹271.52, a gap of about −5% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 513353?
No. The price is what the market pays today (₹285.05); the fair value is what the company's own numbers justify (₹271.52). For Cochin Minerals and Rutile Limited the two are ₹13.53 per share apart. That gap is exactly why we show both numbers side by side.
How much is Cochin Minerals and Rutile Limited worth?
The market values Cochin Minerals and Rutile Limited at about ₹913M (market capitalisation, as of Oct 21, 2026). Per share that is ₹285.05; our models calculate a fair value of ₹271.52 per share.
What do the bullish and bearish scenarios say about 513353?
Our models span a range for Cochin Minerals and Rutile Limited: cautious scenario ₹203.64, base ₹271.52, optimistic ₹339.40 per share (as of Oct 21, 2026, price ₹285.05). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 513353?
Cochin Minerals and Rutile Limited trades at a price-to-earnings ratio of 17.3 (as of Oct 21, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹271.52 is built from several models across several years. Other multiples: P/B 0.5, P/S 0.4, EV/EBITDA 4.1.
How far is 513353 from its 52-week high?
Cochin Minerals and Rutile Limited trades at ₹285.05, about 10% below its 52-week high of ₹316.75 and 45% above the low of ₹196.46 (as of Oct 19, 2026). Distance from the high says nothing about value: that is what the fair value of ₹271.52 is for.
Which stocks are comparable to Cochin Minerals and Rutile Limited?
From the same area (Basic Materials) we also value Linde plc, Zijin Mining Group, Saudi Arabian Mining Company, Nan Ya Plastics Corporation, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Cochin Minerals and Rutile Limited stock attractive at the current price?
The data as of Oct 21, 2026: price ₹285.05, calculated fair value ₹271.52 (−5%), Quality Score 64/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 513353 calculated?
We run Cochin Minerals and Rutile Limited through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹271.52, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.8 % above its aggregate fair value. Cochin Minerals and Rutile Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Cochin Minerals and Rutile Limited (513353)?
The closing price on Oct 19, 2026 was ₹285.05. Our model-based fair value is ₹271.52, about −5% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cochin Minerals and Rutile Limited right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the upper half of our model range, so the margin of safety is thin. The data supports the verdict: every model runs on fully documented inputs.
Key figures of Cochin Minerals and Rutile Limited
How large is the market capitalisation of Cochin Minerals and Rutile Limited (513353)?
The market capitalisation of Cochin Minerals and Rutile Limited is ₹913M (≈ $9.6M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Cochin Minerals and Rutile Limited (513353)?
The price-to-sales ratio of Cochin Minerals and Rutile Limited is 0.36 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Cochin Minerals and Rutile Limited (513353)?
Earnings per share at Cochin Minerals and Rutile Limited are ₹6.71 (price ÷ EPS = P/E 17.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Cochin Minerals and Rutile Limited (513353)?
The dividend yield of Cochin Minerals and Rutile Limited is 0.7% (payout 29.8%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Cochin Minerals and Rutile Limited (513353)?
The net margin of Cochin Minerals and Rutile Limited is 2.1% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the EBIT return on assets of Cochin Minerals and Rutile Limited (513353)?
On an EBIT basis the return on assets of Cochin Minerals and Rutile Limited is 15.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Cochin Minerals and Rutile Limited (513353)?
The operating margin of Cochin Minerals and Rutile Limited is 7.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cochin Minerals and Rutile Limited (513353)?
Revenue at Cochin Minerals and Rutile Limited is growing −12.6% versus a year earlier (3y avg −13.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Cochin Minerals and Rutile Limited (513353)?
Earnings per share at Cochin Minerals and Rutile Limited are growing −22.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Cochin Minerals and Rutile Limited (513353) carry?
The net debt of Cochin Minerals and Rutile Limited is ₹107M (fiscal year 2025, ≈ 0.5 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Cochin Minerals and Rutile Limited in the live analysis
One click puts Cochin Minerals and Rutile Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Broad data
Oct 21, 2026