EN DE

Acrysil Limited (524091) Fair Value & Analysis

Other · IN · Market cap ₹3.4B

AL Acrysil Limited 524091 · BSE
Price₹1,180
Fair Value₹374.87
Upside-68.2%
Quality53/100
Watch Acrysil Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 9.5% net margin
Low debt
0.76% dividend yield
Trails peers (5/13)
Moderate moat 53/100
Evidence: Medium Range ₹278.11 – ₹623.19 Share as image

Fair value as of: Aug 17, 2026

From 17 valuation models · updated 2 days ago

A solid business, but screening 68% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹623.19). The favourable scenario is already priced in.
  • Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹278.11 to ₹623.19) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹1,248 ₹305.68 Fair Value ₹374.87 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 17, 2026.

How to read this chart

60‑month range ₹305.68 – ₹1,248 · fair‑value band ₹278.11 – ₹623.19 · the ₹1,180 price screens above the ₹374.87 fair value. Dashed = 300-day average. As of Aug 17, 2026.

Full chart & analysis →

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

Analysis

Acrysil Limited (524091) currently trades at ₹1,180, while our model-based Fair Value estimate is ₹374.87, implying the stock looks roughly 68.2% overvalued today. The Quality Score stands at 53/100 (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: medium).

Over the trailing twelve months, Acrysil Limited generated revenue of ₹2.6B at a net margin of 9.5%. Revenue grew 7.0% year over year. It earns a return on equity of 16.0%. The stock trades on a trailing P/E of 17.0 (as of Jul 4, 2026). Fundamentals as of Aug 17, 2026

Our scenario range runs from ₹278.11 (bear case) to ₹623.19 (bull case); at ₹1,180, 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 6% below its 52-week high and 61% above its 52-week low, currently above its 200-day average. For context, the median of 10 Other peers we cover trades at -24% fair-value upside, at -68%, 524091 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (₹36.35 to ₹1,139). Read the values as a conservative anchor, not as a price target.
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
Residual Income ₹166.06 ₹241.19 ₹1,806 76
ROIC Compounder ₹308.64 ₹440.11 ₹617.25 72
Gordon GGM ₹21.11 ₹42.06 ₹63.69 70
All 17 models by family
DCF Models
Owner Earnings ₹16.94 ₹51.92 ₹122.29 31
Earnings-Based
Graham-Dodd ₹164.97 ₹1,139 ₹1,598 54
Lynch FV ₹335.56 ₹479.38 ₹623.19 50
PEG = 1.0 ₹335.56 ₹479.38 ₹623.19 46
EPV ₹250.18 ₹291.61 ₹327.35 59
Dividend Discount
Gordon GGM ₹21.11 ₹42.06 ₹63.69 70
DDM Multi-Stage ₹21.11 ₹36.35 ₹44.40 61
Multiples
P/E Multiple ₹309.31 ₹412.42 ₹515.52 63
P/S Multiple ₹203.93 ₹271.91 ₹339.88 58
P/B Multiple ₹213.83 ₹285.10 ₹356.38 55
EV/EBIT ₹324.52 ₹436.75 ₹548.98 53
EV/EBITDA ₹278.11 ₹374.87 ₹471.64 54
EV/Revenue ₹178.16 ₹259.73 ₹341.30 43
Asset-Based
NCAV (Graham) ₹47.52 ₹63.67 ₹95.03 50
Economic Profit
Residual Income ₹166.06 ₹241.19 ₹1,806 76
ROIC Compounder ₹308.64 ₹440.11 ₹617.25 72
Growth Earnings
Growth-Adj P/E ₹422.85 ₹604.08 ₹785.30 68

Widest divergence: Growth Earnings (₹604.08) versus Dividend Discount (₹36.35). Highest evidence: Residual Income (76).

Notify me when 524091 reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹2.6B
Revenue growth (YoY) +7.0%
Net margin 9.5%
Return on equity 16.0%
P/E ratio 17.0 as of Jul 4, 2026
Operating margin 13.6%
More key figures
EPS (TTM) ₹9.26
Dividend yield 0.8%
EPS growth (YoY) +63.7%

Figures from reported company fundamentals · as of Aug 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 53/100

Of which business quality 52 · Market factors (momentum, volatility) 75

Profitability 71
Margins and returns on capital today
Quality Growth 90
Are margins and returns improving?
Cashflow 22
Earnings quality: real cash, not paper profit
Fin. Strength 47
Balance sheet, leverage, solvency risk
Investment 8
Disciplined investing over empire-building
Low Volatility 58
Calm price path (market factor)
Momentum 84
Price trend over the last 3–12 months (market factor)
52W Momentum 80
Distance to the 52-week high (market factor)
Net Issuance 77
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

Acrysil Limited, together with its subsidiaries, manufactures and trades in kitchen sinks and appliances, bath products, tiles, and accessories in India.

Full company description

Acrysil Limited, together with its subsidiaries, manufactures and trades in kitchen sinks and appliances, bath products, tiles, and accessories in India. The company offers quartz sinks, stainless steel sinks, and wash basins; appliances, including faucets, chimneys, hobs, ovens, cook tops, wine chillers, food waste disposers, dish washers, ice makers, refrigerators, fryers and barbeque, and hoods; 3D tiles; and bathroom suites under the Carysil and Sternhagen brand names. It also imports and markets kitchen sinks; and deals in quartz sinks, steel sinks, taps and accessories, and other traded products. In addition, the company markets its products in approximately 50 countries. Acrysil Limited was incorporated in 1987 and is headquartered in Bhavnagar, India.

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

Revenue & earnings trend

FY2018 – FY2022 · reported fiscal years

Acrysil Limited reported revenue of ₹4.8B in FY2022 versus ₹2.0B in FY2018, a compound +25.3%/yr. Reported net income was ₹648M in FY2022, compounding +52.6%/yr from FY2018.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2022)
₹4.8B
Latest YoY
+56.2%
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.
+24.4%
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.
+21.7%
Avg. growth/yr (8Y) 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.
+20.8%
Revenue +25.3%/yr
FY18 ₹2.0B
FY19 ₹2.5B
FY20 ₹2.8B
FY21 ₹3.1B
FY22 ₹4.8B
Net income +52.6%/yr
FY18 ₹120M
FY19 ₹172M
FY20 ₹221M
FY21 ₹391M
FY22 ₹648M

524091 screens 68% 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). "Acrysil Limited Fair Value". https://www.fairvalue-calculator.com/stock/524091

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 53 · Below median
Fair Value upside −68% · Bottom 25%
Return on equity (TTM) 16% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 14% · Top 25%
Revenue growth 7% · Top 25%
Dividend yield (TTM) 0.8% · Below median
Debt / equity 0.15× · Higher than median

Valuation Multiples vs Other median · lower = cheaper

P/E (TTM) 17.0× · Pricier than median
P/B 1.36× · Pricier than 75% of peers
P/S (TTM) 1.33× · Pricier than median
EV/EBITDA 8.3× · 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 0 · sector 9
FUTURE 35 · sector 0
PAST 64 · sector 0
HEALTH 92 · sector 97
DIVIDEND 15 · 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 17, 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 Acrysil 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 Acrysil Limited (524091) overvalued or undervalued?
As of Aug 17, 2026, our model estimates a fair value of ₹374.87 versus a price of ₹1,180, about −68% (overvalued).
What is the fair value of 524091?
Our model-based fair value for Acrysil Limited is ₹374.87 (as of Aug 17, 2026), built from audited fundamentals. The current price is ₹1,180.
What is the quality score of 524091?
Acrysil Limited has a Quality Score of 53/100. 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 Acrysil Limited (524091)?
Acrysil Limited reported trailing-twelve-month revenue of about ₹2.6B (latest available figure, as of Aug 17, 2026).
What is the net profit margin of 524091?
The net profit margin of Acrysil Limited is about 9.5%, meaning it keeps roughly 9.5% of revenue as net income. Based on the latest reported figures.
Does Acrysil Limited pay a dividend?
Acrysil Limited currently shows a dividend yield of about 0.76% relative to its recent price (as of Aug 17, 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 Acrysil 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.