Sahyadri Industries Limited (532841) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Sahyadri Industries Limited ₹346, price ₹357, upside -3.0%, quality 64 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Sahyadri Industries Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 3, 2026.
How to read this chart
60‑month range ₹201.22 – ₹817.14 · fair‑value band ₹259.49 – ₹432.49 · the ₹356.50 price screens above the ₹345.99 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 3, 2026.
Follow Sahyadri Industries in your weekly email
Every Wednesday you see whether Sahyadri Industries is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Sahyadri Industries Limited produces and sells cement sheets and accessories in India. It operates in two segments, Building Material and Power Generation.
Show more
Sahyadri Industries Limited produces and sells cement sheets and accessories in India. It operates in two segments, Building Material and Power Generation. The company offers roofing sheets under the Swastik brand; sheets under the Cemply brand; wood-free, light-weight, and asbestos-free building materials under the EcoPro brand; fortified doors under the Entasafe brand; and toilet block units under the Swachalay brand, as well as provides Silbuild, an erect-on-site pre-engineered building technology, and offers backyard poultry structure under the Swastik Kukdookoo brand name. It also engages in the power generation business through windmills. The company was founded in 1947 and is based in Pune, India.
Stock analysis
Sahyadri Industries Limited (532841) currently trades at ₹356.50, while our model-based Fair Value estimate is ₹345.99, so the stock looks roughly fairly valued today (gap 3.0%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ₹610.03 per share, and 16 of the 26 models we run sit above the ₹356.50 price.
Bear case: the Earnings-Based group reads lowest at ₹156.51, and 10 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: ₹259.49 (bear) to ₹432.49 (bull), the price of ₹356.50 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 64/100 (solid quality), in the Other sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Sahyadri Industries Limited reported revenue of ₹6.1B in FY2025 versus ₹4.7B in FY2021, a compound +6.4%/yr. Reported net income was ₹195M in FY2025, compounding −25.1%/yr from FY2021.
Key figures
Market cap ₹3.9B (≈ $40.5M) · P/E ratio 6.3 · P/S ratio 0.20 · EPS (TTM) ₹45.69 · Dividend yield 1.1% · Net margin 3.2% · Return on equity 21.8% · Return on assets (EBIT) 14.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 9% below its 52-week high and 77% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Other peers we cover trades at 28% fair-value upside, at −3%, 532841 screens richer than that median.
Fair Value models
Bear ₹259.49Fair Value ₹345.99Bull ₹432.49
Price ₹356.50 · Upside -3.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 12 months old). Earnings retained since then (₹41.69 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.89/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−4.6%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+3.7%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+15.8%
Start year 2020 (pandemic). Over 10 years: +3.3% a year
Revenue growth 11 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+4.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−10.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−11.8%
Dividend (yield on the price)1.1%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.14% → 7%
Compare Sahyadri Industries Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Other · 108 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside−2.9% · Above median
Profitability
Return on equity (TTM)21.8% · Top 25%
Return on assets12.7% · Top 25%
Net margin (TTM)11.6% · Top 25%
Operating margin (TTM)16.8% · Top 25%
Growth and dividend
Revenue growth87.7% · Top 25%
Dividend yield (TTM)1.1% · Below median
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Other median · lower = cheaper
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.
Is Sahyadri Industries Limited (532841) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of ₹345.99 versus a price of ₹356.50, about −3% upside (fairly valued).
What is the fair value of 532841?
Our model-based fair value for Sahyadri Industries Limited is ₹345.99 (as of Oct 3, 2026), built from audited fundamentals. The current price: ₹356.50.
What is the quality score of 532841?
Sahyadri 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 price target for Sahyadri Industries Limited (532841)?
Our model-based price target is the fair value of ₹345.99 (as of Oct 3, 2026) from 26 valuation models. Cautious scenario ₹259.49, optimistic scenario ₹432.49. It is a calculation from audited fundamentals, not an analyst target.
What is the Sahyadri Industries Limited stock forecast for 2026?
Our models put fair value at ₹345.99, about −3% upside versus a price of ₹356.50 (fairly valued). Cautious scenario ₹259.49, optimistic scenario ₹432.49. The calculation is refreshed regularly with new filings.
What is the revenue of Sahyadri Industries Limited (532841)?
Sahyadri Industries Limited reported trailing-twelve-month revenue of about ₹3.8B (latest available figure, as of Oct 3, 2026).
Does Sahyadri Industries Limited pay a dividend?
Sahyadri Industries Limited currently shows a dividend yield of about 1.12% relative to its recent price (as of Oct 3, 2026).
What is the intrinsic value of Sahyadri Industries Limited (532841)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sahyadri Industries Limited it is ₹345.99 per share (as of Oct 3, 2026), against a price of ₹356.50. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Sahyadri Industries Limited stock overvalued or undervalued in 2026?
As of Oct 3, 2026, 532841 trades above its calculated fair value: price ₹356.50, fair value ₹345.99, a gap of about −3% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 532841?
No. The price is what the market pays today (₹356.50); the fair value is what the company's own numbers justify (₹345.99). For Sahyadri Industries Limited the two are ₹10.51 per share apart. That gap is exactly why we show both numbers side by side.
How much is Sahyadri Industries Limited worth?
The market values Sahyadri Industries Limited at about ₹3.9B (market capitalisation, as of Oct 3, 2026). Per share that is ₹356.50; our models calculate a fair value of ₹345.99 per share.
What do the bullish and bearish scenarios say about 532841?
Our models span a range for Sahyadri Industries Limited: cautious scenario ₹259.49, base ₹345.99, optimistic ₹432.49 per share (as of Oct 3, 2026, price ₹356.50). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 532841?
Sahyadri Industries Limited trades at a price-to-earnings ratio of 6.3 (as of Oct 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹345.99 is built from several models across several years. Other multiples: P/B 1.0, P/S 1.0, EV/EBITDA 5.1.
How solid is the balance sheet of Sahyadri Industries Limited (532841)?
Balance-sheet figures for Sahyadri Industries Limited (as of Oct 3, 2026): return on equity 21.8%, debt of 0.02 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is 532841 from its 52-week high?
Sahyadri Industries Limited trades at ₹356.50, about 9% below its 52-week high of ₹392.15 and 77% above the low of ₹201.22 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹345.99 is for.
Which stocks are comparable to Sahyadri Industries Limited?
From the same area (Other) we also value 542772, 532468, 590024, Indiabulls Real Estate Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Sahyadri Industries Limited stock attractive at the current price?
The data as of Oct 3, 2026: price ₹356.50, calculated fair value ₹345.99 (−3%), Quality Score 64/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 532841 calculated?
We run Sahyadri Industries Limited through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹345.99, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.9 % above its aggregate fair value. Sahyadri Industries Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Sahyadri Industries Limited (532841)?
The closing price on Oct 1, 2026 was ₹356.50. Our model-based fair value is ₹345.99, about −3% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sahyadri Industries Limited right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Sahyadri Industries Limited
How large is the market capitalisation of Sahyadri Industries Limited (532841)?
The market capitalisation of Sahyadri Industries Limited is ₹3.9B (≈ $40.5M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Sahyadri Industries Limited (532841)?
The price-to-sales ratio of Sahyadri Industries Limited is 0.20 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Sahyadri Industries Limited (532841)?
Earnings per share at Sahyadri Industries Limited are ₹45.69 (price ÷ EPS = P/E 6.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Sahyadri Industries Limited (532841)?
The dividend yield of Sahyadri Industries Limited is 1.1% (payout 8.8%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Sahyadri Industries Limited (532841)?
The net margin of Sahyadri Industries Limited is 3.2% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Sahyadri Industries Limited (532841)?
The return on equity (ROE) of Sahyadri Industries Limited is 21.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Sahyadri Industries Limited (532841)?
On an EBIT basis the return on assets of Sahyadri Industries Limited is 14.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Sahyadri Industries Limited (532841)?
The operating margin of Sahyadri Industries Limited is 16.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sahyadri Industries Limited (532841)?
Revenue at Sahyadri Industries Limited is growing +87.7% versus a year earlier (3y avg +3.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Sahyadri Industries Limited (532841)?
Earnings per share at Sahyadri Industries Limited are growing +249% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Sahyadri Industries Limited in the live analysis
One click puts Sahyadri Industries Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
