Fair Value Calculator Fair Value Calculator
EN DE

Aditya Spinners Limited (521141) Fair Value & Analysis

Industrial Goods · IN · Market cap ₹115M

AS Aditya Spinners Limited 521141 · BSE
Price₹15.45
Fair Value₹3.19
Upside-79.4%
Quality51/100
Watch Aditya Spinners Limited for free — get notified when fair value or trend changes. Watch for free
Evidence: High Range ₹2.82 – ₹4.70

Fair value as of: Jul 4, 2026

From 20 valuation models · updated 4 days ago

Share price +1.6% over the past month.

Price vs Fair Value (12 months)

₹23.77 ₹13.23 Fair Value ₹3.19 Jul 2025 Jul 2026

12‑month range ₹13.23 – ₹23.77 · fair‑value band ₹2.82 – ₹4.70 · the ₹15.45 price screens above the ₹3.19 fair value. As of Jul 4, 2026.

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

Analysis

Aditya Spinners Limited (521141) currently trades at ₹15.45, while our model-based Fair Value estimate is ₹3.19 — implying the stock looks roughly 79.4% overvalued today. We read business quality at 51/100 (solid quality), in the Industrial Goods 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, Aditya Spinners Limited generated revenue of ₹335M at a net margin of 7.4%. Revenue declined 67.3% year over year. It earns a return on equity of 10.1%. Net debt stands at ₹163M. Fundamentals as of Jul 4, 2026

Our scenario range runs from ₹2.82 (bear case) to ₹4.70 (bull case); at ₹15.45, the current price sits above that range. The share trades about 40% below its 52-week high and 17% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrial Goods peers we cover trades at -6% fair-value upside — at -79%, 521141 screens richer than that median.

Key figures & financial health

Revenue (TTM) ₹335M
Revenue growth (YoY) -67.3%
Net margin 7.4%
Return on equity 10.1%
Free cash flow ₹15.3M FY2026
P/E ratio 3.6
More key figures
Operating margin -0.7%
EPS (TTM) ₹1.47
Net debt ₹163M FY2026

Figures from reported company fundamentals (EODHD) · as of Jul 4, 2026. TTM = trailing twelve months.

About the company

Aditya Spinners Limited manufactures and sells synthetic yarns. The company was incorporated in 1991 and is headquartered in Hyderabad, India.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Aditya Spinners Limited reported revenue of ₹635M in FY2026 versus ₹640M in FY2022, a compound −0.2%/yr. Reported net income was ₹3.1M in FY2026, compounding −44.9%/yr from FY2022.

Revenue −0.2%/yr
FY22 ₹640M
FY23 ₹689M
FY24 ₹613M
FY25 ₹617M
FY26 ₹635M
Net income −44.9%/yr
FY22 ₹34.0M
FY23 ₹22.1M
FY24 ₹18.6M
FY25 −₹18.3M
FY26 ₹3.1M

Is 521141 fairly valued? → Check now

🧮 Run the numbers yourself — free valuation calculators
📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog — it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "Aditya Spinners Limited Fair Value". https://www.fairvalue-calculator.com/stock/521141

Similar stocks

10 more Textile Industrial stocks, each showing price versus our Fair Value estimate (as of Jul 4, 2026).

Stock Price Fair Value vs Fair Value
Raymond Limited 500330 ₹607.15 ₹731.08 +20%
Sat Industries Limited 511076 ₹130.90 ₹70.49 -46%
Banswara Syntex Limited 503722 ₹133.00 ₹232.06 +74%
Mafatlal Industries Limited 500264 ₹141.30 ₹68.42 -52%
Loyal Textile Mills Limited 514036 ₹233.25 ₹220.37 -6%
Pasupati Acrylon Limited 500456 ₹64.12 ₹63.81 -0%
Shri Dinesh Mills Limited 503804 ₹347.15 ₹230.70 -34%
Deepak Spinners Limited 514030 ₹137.65 ₹86.07 -37%
KG Petrochem Limited 531609 ₹175.05 ₹144.94 -17%
Mahalaxmi Rubtech Limited 514450 ₹140.20 ₹150.86 +8%

Explore undervalued stocks

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

Frequently asked questions

Is Aditya Spinners Limited (521141) undervalued?
As of Jul 4, 2026, our model estimates a fair value of ₹3.19 versus a price of ₹15.45 — about −79% (overvalued). Model-based estimate, not financial advice.
What is the fair value of 521141?
Our model-based fair value for Aditya Spinners Limited is ₹3.19 (as of Jul 4, 2026), built from audited fundamentals. The current price is ₹15.45.
What is the quality score of 521141?
Aditya Spinners Limited has a Quality Score of 51/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Aditya Spinners Limited (521141)?
Aditya Spinners Limited reported trailing-twelve-month revenue of about ₹335M (latest available figure, as of Jul 4, 2026).
What is the net profit margin of 521141?
The net profit margin of Aditya Spinners Limited is about 7.4%, meaning it keeps roughly 7.4% of revenue as net income. 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.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.