EN DE

ADINATH EXIM RESOURCES LTD. (ADIEXRE) Fair Value & Analysis

Financial Services · IN · Market cap ₹326M

AE ADINATH EXIM RESOURCES LTD. ADIEXRE · BSE
Price₹146.30
Fair Value₹16.68
Upside-88.6%
Quality49/100

Structural break: The valuation model sees a lasting decline in earnings power for this stock, the confidence band is broken. Treat the target with caution.

Watch ADINATH EXIM RESOURCES LTD. for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 15.1% net margin
generates free cash flow
Trails peers (1/12)
Narrow moat 32/100
Evidence: High Range ₹16.35 – ₹16.68 Share as image

Fair value as of: Aug 13, 2026

From 9 valuation models · updated 5 days ago

Below-average quality, and screening another 89% overvalued on our models.

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 above even our optimistic bull case (₹16.68). The favourable scenario is already priced in.
  • Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder.
  • The models converge in a tight band (₹16.35 to ₹16.68), unusually little disagreement for a valuation.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹173.90 ₹5.70 Fair Value ₹16.68 Jan 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹5.70 – ₹173.90 · fair‑value band ₹16.35 – ₹16.68 · the ₹146.30 price screens above the ₹16.68 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

ADINATH EXIM RESOURCES LTD. (ADIEXRE) currently trades at ₹146.30, while our model-based Fair Value estimate is ₹16.68, implying the stock looks roughly 88.6% overvalued today. The Quality Score stands at 49/100 (below-average quality), in the Financial Services 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, ADINATH EXIM RESOURCES LTD. generated revenue of ₹10.9M at a net margin of 15.1%. Revenue grew 1.5% year over year. It earns a return on equity of 0.8%. The stock trades on a trailing P/E of 150.7 (as of Jul 5, 2026). Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹16.35 (bear case) to ₹16.68 (bull case); at ₹146.30, 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 18% below its 52-week high and 119% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -45% fair-value upside, at -89%, ADIEXRE 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 (₹2.46 to ₹47.82). 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
Growth DCF ₹34.77 ₹47.82 ₹65.44 72
P/E Multiple ₹2.75 ₹3.66 ₹4.58 63
Residual Income ₹24.54 ₹22.08 ₹14.41 61
All 9 models by family
DCF Models
5Y P/E Exit ₹20.10 ₹23.00 ₹25.79 38
10Y P/E Exit ₹25.77 ₹29.89 ₹34.56 35
Earnings-Based
Graham-Dodd ₹1.92 ₹7.15 ₹9.66 54
Lynch FV ₹1.72 ₹2.46 ₹3.19 50
Multiples
P/E Multiple ₹2.75 ₹3.66 ₹4.58 63
P/B Multiple ₹3.59 ₹4.79 ₹5.99 55
Asset-Based
NCAV (Graham) ₹19.29 ₹25.85 ₹38.58 50
Growth DCF
Growth DCF ₹34.77 ₹47.82 ₹65.44 72
Economic Profit
Residual Income ₹24.54 ₹22.08 ₹14.41 61

Widest divergence: Growth DCF (₹47.82) versus Earnings-Based (₹2.46). Highest evidence: Growth DCF (72).

Notify me when ADIEXRE reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹10.9M
Revenue growth (YoY) +1.5%
Net margin 15.1%
Return on equity 0.8%
Free cash flow ₹15.8M FY2025
P/E ratio 150.7 as of Jul 5, 2026
More key figures
Operating margin -146%
EPS (TTM) ₹0.3700
EPS growth (YoY) +10.0%

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 49/100

Of which business quality 54 · Market factors (momentum, volatility) 69

Profitability 22
Margins and returns on capital today
Quality Growth 23
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 61
Disciplined investing over empire-building
Low Volatility 56
Calm price path (market factor)
Momentum 68
Price trend over the last 3–12 months (market factor)
52W Momentum 86
Distance to the 52-week high (market factor)
Net Issuance 17
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

Adinath Exim Resources Limited, a non-banking finance company, engages in the financing and investment businesses in India. It is involved in the financing various types of lease operations; investing listed shares, debt instruments, and mutual funds; and exploration and production of coal bed methane, and oil and gas.

Full company description

Adinath Exim Resources Limited, a non-banking finance company, engages in the financing and investment businesses in India. It is involved in the financing various types of lease operations; investing listed shares, debt instruments, and mutual funds; and exploration and production of coal bed methane, and oil and gas. The company was incorporated in 1995 and is based in Ahmedabad, India.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

ADINATH EXIM RESOURCES LTD. reported revenue of ₹10.9M in FY2025 versus ₹8.8M in FY2021, a compound +5.5%/yr. Reported net income was ₹1.6M in FY2025, compounding −23.3%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
₹10.9M
Latest YoY
+5.7%
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.
+3.9%
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.
+18.4%
Avg. growth/yr (6Y) 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.
+8.8%
Revenue +5.5%/yr
FY21 ₹8.8M
FY22 ₹9.7M
FY23 ₹10.0M
FY24 ₹10.3M
FY25 ₹10.9M
Net income −23.3%/yr
FY21 ₹4.8M
FY22 ₹3.5M
FY23 ₹6.8M
FY24 ₹5.6M
FY25 ₹1.6M

ADIEXRE screens 89% overvalued. Compare with Visa Inc →

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). "ADINATH EXIM RESOURCES LTD. Fair Value". https://www.fairvalue-calculator.com/stock/ADIEXRE

Peer Group

Credit Services · 334 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 48 · Below median
Fair Value upside −89% · Bottom 25%
Return on equity (TTM) 1% · Bottom 25%
Return on assets 1% · Below median
Net margin (TTM) 15% · Below median
Operating margin (TTM) -146% · Bottom 25%
Revenue growth 2% · Below median

Valuation Multiples vs Credit Services median · lower = cheaper

P/E (TTM) 150.7× · Pricier than 75% of peers
P/B 1.45× · Pricier than median
P/S (TTM) 29.86× · Pricier than 75% of peers
P/FCF 0.2× · Cheaper than median
EV/EBITDA 43.1× · Pricier than 75% of peers

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 33
FUTURE 8 · sector 39
PAST 3 · sector 32
HEALTH 0 · sector 59
DIVIDEND 0 · sector 58

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 Credit Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Visa Inc V $359.42 $198.27 -45%
Mastercard Incorporated MA $561.44 $221.87 -60%
Bajaj Finance Limited BAJFINANCE ₹1,093 ₹397.70 -64%
Shriram Finance Limited SHRIRAMFIN ₹1,117 ₹553.83 -50%
Cholamandalam Investment and Finance Company CHOLAFIN ₹1,918 ₹796.52 -58%
Tata Capital Limited TATACAP ₹367.05 ₹149.40 -59%
Power Finance Corporation PFC ₹376.50 ₹615.85 +64%
Muthoot Finance Limited MUTHOOTFIN ₹2,876 ₹3,429 +19%
Indian Railway Finance Corporation IRFC ₹88.35 ₹69.72 -21%
REC Limited RECLTD ₹346.00 ₹692.00 +100%

Compare ADINATH EXIM RESOURCES LTD. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services 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 ADINATH EXIM RESOURCES LTD. (ADIEXRE) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹16.68 versus a price of ₹146.30, about −89% (overvalued).
What is the fair value of ADIEXRE?
Our model-based fair value for ADINATH EXIM RESOURCES LTD. is ₹16.68 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹146.30.
What is the quality score of ADIEXRE?
ADINATH EXIM RESOURCES LTD. has a Quality Score of 49/100. 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 ADINATH EXIM RESOURCES LTD. (ADIEXRE)?
ADINATH EXIM RESOURCES LTD. reported trailing-twelve-month revenue of about ₹10.9M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of ADIEXRE?
The net profit margin of ADINATH EXIM RESOURCES LTD. is about 15.1%, meaning it keeps roughly 15.1% 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 ADINATH EXIM RESOURCES LTD. 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.