EN DE

Himatsingka Seide Limited (514043) Fair Value & Analysis

Other · IN · Market cap ₹12.4B

HS Himatsingka Seide Limited 514043 · BSE
Price₹72.81
Fair Value₹112.68
Upside+54.8%
Quality37/100
Watch Himatsingka Seide Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -10.6% net margin
Moderate debt
0.41% dividend yield
Mixed vs. peers (6/11)
Narrow moat 7/100
Evidence: High Range ₹70.15 – ₹164.12 Share as image

Fair value as of: Aug 15, 2026

From 24 valuation models · updated today

Share price −16.0% over the past month.

Below-average quality, screening 55% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (37/100). That raises the risk this is a value trap rather than a bargain.
  • A fairly wide model range (₹70.15 to ₹164.12) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹295.87 ₹67.72 Fair Value ₹112.68 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 15, 2026.

How to read this chart

60‑month range ₹67.72 – ₹295.87 · fair‑value band ₹70.15 – ₹164.12 · the ₹72.81 price screens below the ₹112.68 fair value. Dashed = 300-day average. As of Aug 15, 2026.

Full chart & analysis →

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

Analysis

Himatsingka Seide Limited (514043) currently trades at ₹72.81, while our model-based Fair Value estimate is ₹112.68, implying the stock looks roughly 54.8% undervalued today. The Quality Score stands at 37/100 (below-average quality), in the Other 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, Himatsingka Seide Limited generated revenue of ₹19.1B at a net margin of -10.6%. Revenue grew 1.5% year over year. It earns a return on equity of -15.2%. The stock trades on a trailing P/E of 5.9 (as of Aug 15, 2026). Fundamentals as of Aug 15, 2026

Our scenario range runs from ₹70.15 (bear case) to ₹164.12 (bull case); at ₹72.81, the current price sits within 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 46% below its 52-week high and 1% above its 52-week low. For context, the median of 10 Other peers we cover trades at -24% fair-value upside, at 55%, 514043 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 ₹89.28 ₹163.61 ₹298.33 80
Residual Income ₹151.83 ₹148.10 ₹129.68 76
Rev-Margin DCF ₹98.71 ₹214.02 ₹359.98 74
All 24 models by family
DCF Models
FCF DCF ₹80.67 ₹156.61 ₹306.75 38
Owner Earnings ₹72.82 ₹146.00 ₹290.70 31
5Y Revenue Exit ₹98.71 ₹210.30 ₹376.33 39
5Y EBITDA Exit ₹125.48 ₹255.77 ₹432.00 41
5Y P/E Exit ₹40.37 ₹92.24 38
10Y Revenue Exit ₹82.67 ₹179.16 ₹289.80 36
10Y EBITDA Exit ₹106.34 ₹209.17 ₹326.04 37
10Y P/E Exit ₹28.47 ₹67.00 ₹104.86 35
Earnings-Based
Graham-Dodd ₹52.52 ₹87.45 ₹106.23 54
EPV ₹72.35 ₹107.05 ₹137.40 59
Dividend Discount
Gordon GGM ₹2.30 ₹2.83 ₹3.40 70
DDM Multi-Stage ₹2.30 ₹3.08 ₹4.04 61
Multiples
P/E Multiple ₹98.47 ₹131.29 ₹164.12 63
P/S Multiple ₹98.47 ₹131.29 ₹164.12 58
P/B Multiple ₹98.47 ₹131.29 ₹164.12 55
EV/EBIT ₹170.39 ₹272.46 ₹374.52 53
EV/EBITDA ₹198.25 ₹309.60 ₹420.95 54
EV/Revenue ₹129.56 ₹243.29 ₹357.03 43
Asset-Based
NCAV (Graham) ₹103.23 ₹138.33 ₹206.46 50
Growth DCF
Growth DCF ₹89.28 ₹163.61 ₹298.33 80
Rev-Margin DCF ₹98.71 ₹214.02 ₹359.98 74
Economic Profit
Residual Income ₹151.83 ₹148.10 ₹129.68 76
ROIC Compounder ₹72.35 ₹107.05 ₹137.40 72
Growth Earnings
Growth-Adj P/E ₹70.15 ₹100.22 ₹130.28 68

Widest divergence: Growth DCF (₹163.61) versus Dividend Discount (₹2.83). Highest evidence: Growth DCF (80).

Notify me when 514043 reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹19.1B
Revenue growth (YoY) +1.5%
Net margin -10.6%
Return on equity -15.2%
P/E ratio 5.9 as of Aug 15, 2026
Operating margin 0.3%
More key figures
EPS (TTM) ₹1.35
Dividend yield 0.4%
EPS growth (YoY) -88.7%

Figures from reported company fundamentals · as of Aug 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 37/100

Of which business quality 42 · Market factors (momentum, volatility) 19

Profitability 27
Margins and returns on capital today
Quality Growth 26
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 39
Balance sheet, leverage, solvency risk
Investment 81
Disciplined investing over empire-building
Low Volatility 42
Calm price path (market factor)
Momentum 14
Price trend over the last 3–12 months (market factor)
52W Momentum 1
Distance to the 52-week high (market factor)
Net Issuance 0
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

Himatsingka Seide Limited manufactures, distributes, and sale of home textile products in North America, India, rest of Asia Pacific, Europe, the Middle East, Africa, and internationally.

Full company description

Himatsingka Seide Limited manufactures, distributes, and sale of home textile products in North America, India, rest of Asia Pacific, Europe, the Middle East, Africa, and internationally. It offers bed ensembles, including sheet sets, pillowcases, duvets, comforters, decorative pillows, bedskrits, shams, and dust ruffles, as well as a range of quilted products; fabrics for drapery and upholstery applications; and silk and blended yarn products, such as spun silk yarns, and silk yarns blended with wool, tussar, and linen. The company is also involved in the retail and distribution activities under the Calvin Klein Home, Barbara Barry, Divatex, Bellora, and Atmosphere brands. Himatsingka Seide Limited was founded in 1985 and is headquartered in Bengaluru, India.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Himatsingka Seide Limited reported revenue of ₹27.8B in FY2025 versus ₹22.6B in FY2021, a compound +5.3%/yr. Reported net income was ₹760M in FY2025.

Growth Quality 54/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
₹27.8B
Latest YoY
−2.2%
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.
−4.4%
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.
+3.3%
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.
+2.9%
Revenue +5.3%/yr
FY21 ₹22.6B
FY22 ₹31.8B
FY23 ₹26.8B
FY24 ₹28.4B
FY25 ₹27.8B
Net income
FY21 −₹533M
FY22 ₹1.4B
FY23 −₹641M
FY24 ₹1.1B
FY25 ₹760M

Watch 514043: 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). "Himatsingka Seide Limited Fair Value". https://www.fairvalue-calculator.com/stock/514043

Peer Group

Other · 390 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 37 · Bottom 25%
Fair Value upside +55% · Top 25%
Return on assets 0% · Top 25%
Net margin (TTM) -11% · Bottom 25%
Operating margin (TTM) 0% · Above median
Revenue growth 2% · Top 25%
Dividend yield (TTM) 0.4% · Above median
Debt / equity 0.67× · Higher than 75% of peers

Valuation Multiples vs Other median · lower = cheaper

P/E (TTM) 5.9× · Cheaper than 75% of peers
EV/EBITDA 9.3× · Pricier than median

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 100 · sector 10
FUTURE 8 · sector 0
PAST 0 · sector 0
HEALTH 67 · sector 97
DIVIDEND 8 · sector 0

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 15, 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 ₹4,044 ₹1,538 -62%
540777 540777 ₹536.00 ₹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 Himatsingka Seide 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Himatsingka Seide Limited (514043) overvalued or undervalued?
As of Aug 15, 2026, our model estimates a fair value of ₹112.68 versus a price of ₹72.81, about +55% (undervalued).
What is the fair value of 514043?
Our model-based fair value for Himatsingka Seide Limited is ₹112.68 (as of Aug 15, 2026), built from audited fundamentals. The current price is ₹72.81.
What is the quality score of 514043?
Himatsingka Seide Limited has a Quality Score of 37/100. 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 Himatsingka Seide Limited (514043)?
Himatsingka Seide Limited reported trailing-twelve-month revenue of about ₹19.1B (latest available figure, as of Aug 15, 2026).
What is the net profit margin of 514043?
The net profit margin of Himatsingka Seide Limited is about -10.6%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Himatsingka Seide Limited pay a dividend?
Himatsingka Seide Limited currently shows a dividend yield of about 0.41% relative to its recent price (as of Aug 15, 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 Himatsingka Seide 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.