EN DE

K I C Metaliks Limited (513693) Fair Value & Analysis

Other · IN · Market cap ₹816M

KI K I C Metaliks Limited 513693 · BSE
Price₹30.37
Fair Value₹7.26
Upside-76.1%
Quality64/100
Watch K I C Metaliks Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Loss-making · -1.5% net margin
Low debt · generates free cash flow
Trails peers (4/11)
Narrow moat 17/100
Evidence: High Range ₹3.78 – ₹9.78 Share as image

Fair value as of: Aug 19, 2026

From 24 valuation models · updated today

A solid business, but screening 76% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹9.78). The favourable scenario is already priced in.
  • Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹3.78 to ₹9.78) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹74.00 ₹20.90 Fair Value ₹7.26 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 19, 2026.

How to read this chart

60‑month range ₹20.90 – ₹74.00 · fair‑value band ₹3.78 – ₹9.78 · the ₹30.37 price screens above the ₹7.26 fair value. Dashed = 300-day average. As of Aug 19, 2026.

Full chart & analysis →

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

Analysis

K I C Metaliks Limited (513693) currently trades at ₹30.37, while our model-based Fair Value estimate is ₹7.26, implying the stock looks roughly 76.1% overvalued today. The Quality Score stands at 64/100 (solid quality), in the Other sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, K I C Metaliks Limited generated revenue of ₹4.3B at a net margin of -1.5%. Revenue declined 8.8% year over year. It earns a return on equity of -6.0%. Net debt stands at ₹926M. Fundamentals as of Aug 19, 2026

Our scenario range runs from ₹3.78 (bear case) to ₹9.78 (bull case); at ₹30.37, the current price sits above 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 27% below its 52-week high and 51% above its 52-week low. For context, the median of 10 Other peers we cover trades at -24% fair-value upside, at -76%, 513693 screens richer 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 ₹97.69 ₹143.89 ₹205.74 80
Rev-Margin DCF ₹54.15 ₹74.87 ₹100.19 74
ROIC Compounder ₹12.71 ₹14.28 ₹15.58 72
All 24 models by family
DCF Models
FCF DCF ₹97.75 ₹147.27 ₹216.34 38
Owner Earnings ₹23.06 ₹34.26 ₹49.87 31
5Y Revenue Exit ₹54.15 ₹73.47 ₹96.63 39
5Y EBITDA Exit ₹67.77 ₹99.73 ₹136.57 41
5Y P/E Exit ₹41.01 ₹48.12 ₹54.48 38
10Y Revenue Exit ₹70.10 ₹91.72 ₹118.96 36
10Y EBITDA Exit ₹78.82 ₹108.66 ₹147.61 37
10Y P/E Exit ₹63.03 ₹75.37 ₹88.71 35
Earnings-Based
Graham-Dodd ₹2.01 ₹7.26 ₹9.78 54
Lynch FV ₹1.72 ₹2.45 ₹3.19 50
PEG = 1.0 ₹1.72 ₹2.45 ₹3.19 46
EPV ₹12.71 ₹14.28 ₹15.58 59
Multiples
P/E Multiple ₹3.78 ₹5.03 ₹6.29 63
P/S Multiple ₹3.78 ₹5.03 ₹6.29 58
P/B Multiple ₹3.78 ₹5.03 ₹6.29 55
EV/EBIT ₹31.34 ₹41.37 ₹51.40 53
EV/EBITDA ₹54.23 ₹71.89 ₹89.55 54
EV/Revenue ₹27.33 ₹38.51 ₹49.68 43
Asset-Based
NCAV (Graham) ₹24.68 ₹33.07 ₹49.36 50
Growth DCF
Growth DCF ₹97.69 ₹143.89 ₹205.74 80
Rev-Margin DCF ₹54.15 ₹74.87 ₹100.19 74
Economic Profit
Residual Income ₹31.28 ₹28.05 ₹18.10 61
ROIC Compounder ₹12.71 ₹14.28 ₹15.58 72
Growth Earnings
Growth-Adj P/E ₹2.88 ₹4.11 ₹5.35 68

Widest divergence: DCF Models (₹75.37) versus Earnings-Based (₹2.45). Highest evidence: Growth DCF (80).

Notify me when 513693 reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹4.3B
Revenue growth (YoY) -8.8%
Net margin -1.5%
Return on equity -6.0%
Free cash flow ₹351M FY2026
P/E ratio 6.0 as of Jul 4, 2026
More key figures
Operating margin -0.2%
EPS (TTM) ₹4.88
Net debt ₹926M FY2026

Figures from reported company fundamentals · as of Aug 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 63 · Market factors (momentum, volatility) 47

Profitability 39
Margins and returns on capital today
Quality Growth 79
Are margins and returns improving?
Cashflow 60
Earnings quality: real cash, not paper profit
Fin. Strength 50
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 62
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 30
Distance to the 52-week high (market factor)
Net Issuance 82
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

K I C Metaliks Limited manufactures and sells iron and steel, and allied products in India. The company produces pig iron, coke and coal, and cement. It also exports its products. The company was formerly known as Kajaria Iron Casting Limited. K I C Metaliks Limited was founded in 1986 and is based in Kolkata, India.

Full company description

K I C Metaliks Limited manufactures and sells iron and steel, and allied products in India. The company produces pig iron, coke and coal, and cement. It also exports its products. The company was formerly known as Kajaria Iron Casting Limited. K I C Metaliks Limited was founded in 1986 and is based in Kolkata, India. K I C Metaliks Limited is a subsidiary of Karni Syntex Pvt. Ltd.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

K I C Metaliks Limited reported revenue of ₹7.8B in FY2026 versus ₹5.1B in FY2022, a compound +11.1%/yr. Reported net income was ₹10.5M in FY2026, compounding −59.4%/yr from FY2022.

Growth Quality 69/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹7.8B
Latest YoY
+9.2%
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.
+1.5%
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.
+7.3%
Avg. growth/yr (12Y) 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.
+4.3%
Revenue +11.1%/yr
FY22 ₹5.1B
FY23 ₹7.5B
FY24 ₹8.5B
FY25 ₹7.2B
FY26 ₹7.8B
Net income −59.4%/yr
FY22 ₹387M
FY23 ₹185M
FY24 ₹22.8M
FY25 −₹60.9M
FY26 ₹10.5M

513693 screens 76% overvalued. Compare with Federal Home Loan Mortgage Corporation →

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). "K I C Metaliks Limited Fair Value". https://www.fairvalue-calculator.com/stock/513693

Peer Group

Other · 373 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 64 · Top 25%
Fair Value upside −76% · Bottom 25%
Return on assets -0% · Bottom 25%
Net margin (TTM) -2% · Bottom 25%
Operating margin (TTM) -0% · Bottom 25%
Revenue growth -9% · Bottom 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Other median · lower = cheaper

P/E (TTM) 6.0× · Cheaper than 75% of peers
P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 9
FUTURE 0 · sector 0
PAST 0 · sector 0
HEALTH 98 · sector 97
DIVIDEND 0 · sector 31

VALUE 0: the price sits above our fair-value range.

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 Other stocks, each showing price versus our Fair Value estimate (as of Aug 19, 2026).

Stock Price Fair Value vs Fair Value
Federal Home Loan Mortgage Corporation FREJO $15.58 $51.90 +233%
533278 533278 ₹409.15 ₹660.78 +62%
Nestl?? India Limited 500790 ₹1,497 ₹191.93 -87%
ITC Limited 500875 ₹279.50 ₹212.74 -24%
Wipro Limited 507685 ₹183.80 ₹193.38 +5%
540376 540376 ₹4,054 ₹1,542 -62%
540777 540777 ₹537.50 ₹149.72 -72%
Lupin Limited 500257 ₹2,265 ₹1,983 -12%
Dabur India Limited 500096 ₹413.80 ₹122.93 -70%
540719 540719 ₹1,835 ₹872.41 -52%

Compare K I C Metaliks Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

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

Frequently asked questions

Is K I C Metaliks Limited (513693) overvalued or undervalued?
As of Aug 19, 2026, our model estimates a fair value of ₹7.26 versus a price of ₹30.37, about −76% (overvalued).
What is the fair value of 513693?
Our model-based fair value for K I C Metaliks Limited is ₹7.26 (as of Aug 19, 2026), built from audited fundamentals. The current price is ₹30.37.
What is the quality score of 513693?
K I C Metaliks 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 revenue of K I C Metaliks Limited (513693)?
K I C Metaliks Limited reported trailing-twelve-month revenue of about ₹4.3B (latest available figure, as of Aug 19, 2026).
What is the net profit margin of 513693?
The net profit margin of K I C Metaliks Limited is about -1.5%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 K I C Metaliks 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.