EN DE

Krypton Industries Limited (523550) Fair Value & Analysis

Consumer Goods · IN · Market cap ₹135M

KI Krypton Industries Limited 523550 · BSE
Price₹36.95
Fair Value₹35.73
Upside-3.3%
Quality64/100
Watch Krypton Industries Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.3% net margin
Low debt · generates free cash flow
Narrow moat 20/100
Evidence: High Range ₹26.80 – ₹44.66 Share as image

Fair value as of: Aug 19, 2026

From 26 valuation models · updated today

A solid business, currently priced close to our fair value.

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 sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from ₹26.80 (bear) to ₹44.66 (bull), base ₹35.73. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 64/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹97.32 ₹8.46 Fair Value ₹35.73 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 ₹8.46 – ₹97.32 · fair‑value band ₹26.80 – ₹44.66 · the ₹36.95 price screens above the ₹35.73 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

Krypton Industries Limited (523550) currently trades at ₹36.95, while our model-based Fair Value estimate is ₹35.73, implying the stock looks roughly 3.3% fairly valued today. The Quality Score stands at 64/100 (solid quality), in the Consumer 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, Krypton Industries Limited generated revenue of ₹260M at a net margin of 0.3%. Revenue declined 34.4% year over year. Net debt stands at ₹183M. The stock trades on a trailing P/E of 149.2 (as of Jul 4, 2026). Fundamentals as of Aug 19, 2026

Our scenario range runs from ₹26.80 (bear case) to ₹44.66 (bull case); at ₹36.95, 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 35% below its 52-week high and 39% above its 52-week low. For context, the median of 10 Consumer Goods peers we cover trades at -34% fair-value upside, at -3%, 523550 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 ₹58.50 ₹80.16 ₹105.93 80
Residual Income ₹16.52 ₹17.20 ₹17.41 76
Rev-Margin DCF ₹41.07 ₹60.55 ₹83.63 74
All 26 models by family
DCF Models
FCF DCF ₹58.58 ₹83.98 ₹116.31 38
Owner Earnings ₹14.68 ₹21.85 ₹30.98 31
5Y Revenue Exit ₹41.07 ₹59.72 ₹82.68 39
5Y EBITDA Exit ₹46.36 ₹69.74 ₹96.45 41
5Y P/E Exit ₹37.28 ₹52.55 ₹68.09 38
10Y Revenue Exit ₹47.42 ₹64.87 ₹87.13 36
10Y EBITDA Exit ₹51.04 ₹70.84 ₹96.20 37
10Y P/E Exit ₹46.06 ₹60.58 ₹77.51 35
Earnings-Based
Graham-Dodd ₹12.15 ₹40.32 ₹53.95 54
Lynch FV ₹9.12 ₹13.02 ₹16.93 50
PEG = 1.0 ₹9.12 ₹13.02 ₹16.93 46
EPV ₹20.05 ₹22.77 ₹24.98 59
Dividend Discount
Gordon GGM ₹6.97 ₹11.67 ₹15.14 70
DDM Multi-Stage ₹6.97 ₹10.76 ₹12.55 61
Multiples
P/E Multiple ₹26.80 ₹35.73 ₹44.66 63
P/S Multiple ₹22.78 ₹30.37 ₹37.96 58
P/B Multiple ₹22.78 ₹30.37 ₹37.96 55
EV/EBIT ₹44.97 ₹60.83 ₹76.69 53
EV/EBITDA ₹42.31 ₹57.28 ₹72.25 54
EV/Revenue ₹29.47 ₹43.21 ₹56.96 43
Asset-Based
NCAV (Graham) ₹10.88 ₹14.58 ₹21.76 50
Growth DCF
Growth DCF ₹58.50 ₹80.16 ₹105.93 80
Rev-Margin DCF ₹41.07 ₹60.55 ₹83.63 74
Economic Profit
Residual Income ₹16.52 ₹17.20 ₹17.41 76
ROIC Compounder ₹20.05 ₹23.23 ₹27.28 72
Growth Earnings
Growth-Adj P/E ₹22.80 ₹32.57 ₹42.34 68

Widest divergence: DCF Models (₹60.58) versus Dividend Discount (₹10.76). Highest evidence: Growth DCF (80).

Notify me when 523550 reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹260M
Revenue growth (YoY) -34.4%
Net margin 0.3%
Free cash flow ₹107M FY2026
P/E ratio 149.2 as of Jul 4, 2026
Operating margin 4.7%
More key figures
EPS (TTM) ₹0.0590
Net debt ₹183M 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 66 · Market factors (momentum, volatility) 26

Profitability 48
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 89
Earnings quality: real cash, not paper profit
Fin. Strength 46
Balance sheet, leverage, solvency risk
Investment 89
Disciplined investing over empire-building
Low Volatility 36
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 23
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

Krypton Industries Limited manufactures and sells polyurethane (PU) tyres for bicycles in India. The company operates through three segments: Tyre, Rim and Wheels; Footwear; and Hospital Equipments. It offers PU tyres, PU inserts, foam filled tyres, PU and plastic parts, PU molded and die cast rims, wheels, and castor assemblies.

Full company description

Krypton Industries Limited manufactures and sells polyurethane (PU) tyres for bicycles in India. The company operates through three segments: Tyre, Rim and Wheels; Footwear; and Hospital Equipments. It offers PU tyres, PU inserts, foam filled tyres, PU and plastic parts, PU molded and die cast rims, wheels, and castor assemblies. The company also manufactures and markets, including manual wheelchairs, commode chairs, walking aids, and hospital accessories; footwear products comprising shoe soles and sandals under the Softflex brand name; and wheelchairs and rehab equipment under the iCare brand. In addition, it trades in tubeless tyres, wheel chairs and its accessories, walkers, cycle accessories, plastic rims, crutches, rollators, etc. The company also exports its products. Krypton Industries Limited was founded in 1990 and is headquartered in Kolkata, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Krypton Industries Limited reported revenue of ₹516M in FY2026 versus ₹436M in FY2022, a compound +4.3%/yr. Reported net income was ₹26.3M in FY2026, compounding +39.1%/yr from FY2022.

Growth Quality 66/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹516M
Latest YoY
+10.2%
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.
+15.8%
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.
+3.9%
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.
+1.6%
Revenue +4.3%/yr
FY22 ₹436M
FY23 ₹333M
FY24 ₹427M
FY25 ₹468M
FY26 ₹516M
Net income +39.1%/yr
FY22 ₹7.0M
FY23 ₹10.2M
FY24 ₹11.8M
FY25 ₹3.9M
FY26 ₹26.3M

Watch 523550: 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). "Krypton Industries Limited Fair Value". https://www.fairvalue-calculator.com/stock/523550

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 29 · sector 0
FUTURE 0 · sector 0
PAST 0 · sector 0
HEALTH 89 · sector 0
DIVIDEND 100 · 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 Rubber & Plastics stocks, each showing price versus our Fair Value estimate (as of Aug 19, 2026).

Stock Price Fair Value vs Fair Value
Finolex Industries Limited 500940 ₹158.35 ₹162.97 +3%
Nilkamal Limited 523385 ₹1,854 ₹1,228 -34%
Shaily Engineering Plastics Limited 501423 ₹3,431 ₹1,637 -52%
Rubfila International Limited 500367 ₹68.85 ₹96.62 +40%
Pix Transmissions Limited 500333 ₹1,929 ₹1,143 -41%
International Conveyors Limited 509709 ₹73.86 ₹56.24 -24%
Machino Plastics Limited 523248 ₹269.40 ₹43.10 -84%
Polylink Polymers (India) Limited 531454 ₹22.23 ₹9.41 -58%
Eastern Treads Limited 531346 ₹30.30 ₹3.27 -89%
Kunststoffe Industries Limited 523594 ₹19.59 ₹35.60 +82%

Compare Krypton Industries 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 Krypton Industries Limited (523550) overvalued or undervalued?
As of Aug 19, 2026, our model estimates a fair value of ₹35.73 versus a price of ₹36.95, about −3% (fairly valued).
What is the fair value of 523550?
Our model-based fair value for Krypton Industries Limited is ₹35.73 (as of Aug 19, 2026), built from audited fundamentals. The current price is ₹36.95.
What is the quality score of 523550?
Krypton Industries 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 Krypton Industries Limited (523550)?
Krypton Industries Limited reported trailing-twelve-month revenue of about ₹260M (latest available figure, as of Aug 19, 2026).
What is the net profit margin of 523550?
The net profit margin of Krypton Industries Limited is about 0.3%, meaning it keeps roughly 0.3% 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.

14 days Pro free · no card

Track Krypton Industries 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.