EN DE

Innova Captab Limited (INNOVACAP) Fair Value & Analysis

Healthcare · IN · Market cap ₹56.1B

IC Innova Captab Limited INNOVACAP · NSE
Price₹1,036
Fair Value₹429.66
Upside-58.5%
Quality51/100
Watch Innova Captab Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 8.7% net margin
Low debt · generates free cash flow
0.31% dividend yield
Mixed vs. peers (6/14)
Moderate moat 45/100
Evidence: High Range ₹186.59 – ₹551.92 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 3 days ago

Share price +4.5% over the past month.

A solid business, but screening 59% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹551.92). The favourable scenario is already priced in.
  • The model range is unusually wide (₹186.59 to ₹551.92). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

₹1,236 ₹448.22 Fair Value ₹429.66 Dec 2023 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

32‑month range ₹448.22 – ₹1,236 · fair‑value band ₹186.59 – ₹551.92 · the ₹1,036 price screens above the ₹429.66 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Innova Captab Limited (INNOVACAP) currently trades at ₹1,036, while our model-based Fair Value estimate is ₹429.66, implying the stock looks roughly 58.5% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Healthcare 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, Innova Captab Limited generated revenue of ₹16.3B at a net margin of 8.7%. Revenue grew 42.3% year over year. It earns a return on equity of 13.8%. Net debt stands at ₹3.4B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹186.59 (bear case) to ₹551.92 (bull case); at ₹1,036, 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 near its 52-week high and 67% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -49% fair-value upside, at -59%, INNOVACAP 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.

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 ₹57.74 ₹139.84 ₹304.99 80
Residual Income ₹180.46 ₹226.83 ₹609.44 76
Rev-Margin DCF ₹195.20 ₹483.25 ₹933.02 74
All 26 models by family
DCF Models
FCF DCF ₹63.60 ₹122.06 ₹306.51 38
Owner Earnings ₹286.13 ₹698.15 ₹1,563 31
5Y Revenue Exit ₹195.20 ₹424.07 ₹891.42 39
5Y EBITDA Exit ₹271.54 ₹583.62 ₹1,178 41
5Y P/E Exit ₹287.15 ₹734.00 ₹1,338 38
10Y Revenue Exit ₹146.77 ₹446.65 ₹740.28 36
10Y EBITDA Exit ₹212.84 ₹601.16 ₹1,366 37
10Y P/E Exit ₹224.03 ₹632.75 ₹1,388 35
Earnings-Based
Graham-Dodd ₹167.45 ₹1,168 ₹1,639 54
Lynch FV ₹390.26 ₹557.51 ₹724.77 50
PEG = 1.0 ₹390.26 ₹557.51 ₹724.77 46
EPV ₹158.32 ₹190.85 ₹219.31 59
Dividend Discount
Gordon GGM ₹18.36 ₹38.18 ₹60.56 70
DDM Multi-Stage ₹18.36 ₹32.19 ₹40.07 61
Multiples
P/E Multiple ₹406.31 ₹541.75 ₹677.19 63
P/S Multiple ₹313.97 ₹418.63 ₹523.28 58
P/B Multiple ₹313.97 ₹418.63 ₹523.28 55
EV/EBIT ₹329.92 ₹452.18 ₹574.45 53
EV/EBITDA ₹348.09 ₹476.41 ₹604.73 54
EV/Revenue ₹224.92 ₹337.12 ₹449.31 43
Asset-Based
NCAV (Graham) ₹95.31 ₹127.71 ₹190.61 50
Growth DCF
Growth DCF ₹57.74 ₹139.84 ₹304.99 80
Rev-Margin DCF ₹195.20 ₹483.25 ₹933.02 74
Economic Profit
Residual Income ₹180.46 ₹226.83 ₹609.44 76
ROIC Compounder ₹158.32 ₹191.18 ₹265.22 72
Growth Earnings
Growth-Adj P/E ₹524.78 ₹749.68 ₹974.59 68

Widest divergence: Growth Earnings (₹749.68) versus Dividend Discount (₹32.19). Highest evidence: Growth DCF (80).

Notify me when INNOVACAP reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹16.3B
Revenue growth (YoY) +42.3%
Net margin 8.7%
Return on equity 13.8%
Free cash flow ₹343M FY2026
P/E ratio 42.1
More key figures
Operating margin 9.6%
EPS (TTM) ₹24.63
Dividend yield 0.3%
EPS growth (YoY) +28.6%
Net debt ₹3.4B FY2026

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

Quality Score breakdown

Overall quality 51/100

Of which business quality 51 · Market factors (momentum, volatility) 75

Profitability 53
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 18
Earnings quality: real cash, not paper profit
Fin. Strength 68
Balance sheet, leverage, solvency risk
Investment 29
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 73
Price trend over the last 3–12 months (market factor)
52W Momentum 75
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

Innova Captab Limited, an integrated pharmaceutical company, engages in the research and development, manufacture, distribution, and marketing of drugs in India and internationally. The company provides contract development and manufacturing organization services to Indian pharmaceutical companies.

Full company description

Innova Captab Limited, an integrated pharmaceutical company, engages in the research and development, manufacture, distribution, and marketing of drugs in India and internationally. The company provides contract development and manufacturing organization services to Indian pharmaceutical companies. It is also offers various generic formulation products, including cephalosporins, proton pump inhibitor, anticholinergic and heparin NSAIDs, analgesics and antipyretic, anticold and antiallergic, antiemetic, antidiabetic, antispasmodic, antifibrinolytic, cardiovascular, antioxidant and vitamins, antihyperuricemia and antigout, fluoroquinolone and macrolide, nootropics and neurotonics/neurotrophics, antiulcerative, antimalarial anxiolytic, anticonvulsant and antipsychotic, bladder and prostate disorder, antifungal, anthelmintic and antiviral, anticholinergic, anti-asthmatic, and bronchodilator products in the form of tablets, capsules, dry syrups, dry powder injection, ointments, and liquid orals. The company sells its branded generic products through a network of distributors and pharmacies, as well as online channels in various e-commerce pharmacy sites. Innova Captab Limited was incorporated in 2005 and is based in Panchkula, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Innova Captab Limited reported revenue of ₹16.0B in FY2026 versus ₹8.0B in FY2022, a compound +19.0%/yr. Reported net income was ₹1.4B in FY2026, compounding +21.8%/yr from FY2022.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
₹16.0B
Latest YoY
+29.0%
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.
+20.1%
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.
+31.4%
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.
+27.1%
Revenue +19.0%/yr
FY22 ₹8.0B
FY23 ₹9.3B
FY24 ₹10.8B
FY25 ₹12.4B
FY26 ₹16.0B
Net income +21.8%/yr
FY22 ₹640M
FY23 ₹680M
FY24 ₹943M
FY25 ₹1.3B
FY26 ₹1.4B

INNOVACAP screens 59% overvalued. Compare with Jiangsu Hengrui Pharmaceuticals Co →

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). "Innova Captab Limited Fair Value". https://www.fairvalue-calculator.com/stock/INNOVACAP

Peer Group

Drug Manufacturers - Specialty & Generic · 622 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 51 · Below median
Fair Value upside −59% · Below median
Return on equity (TTM) 14% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 9% · Above median
Operating margin (TTM) 10% · Above median
Revenue growth 42% · Top 25%
Dividend yield (TTM) 0.3% · Bottom 25%
Debt / equity 0.20× · Higher than median

Valuation Multiples vs Drug Manufacturers - Specialty & Generic median · lower = cheaper

P/E (TTM) 42.1× · Pricier than median
P/B 5.14× · Pricier than 75% of peers
P/S (TTM) 3.44× · Pricier than median
P/FCF 1.7× · Cheaper than median
EV/EBITDA 25.2× · 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 7
FUTURE 100 · sector 21
PAST 55 · sector 25
HEALTH 90 · sector 97
DIVIDEND 6 · sector 32

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 Drug Manufacturers - Specialty & Generic stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Jiangsu Hengrui Pharmaceuticals Co 600276 ¥53.76 ¥25.94 -52%
Sun Pharmaceutical Industries Limited SUNPHARMA ₹1,944 ₹989.50 -49%
Divi's Laboratories Limited DIVISLAB ₹8,500 ₹1,932 -77%
Torrent Pharmaceuticals Limited TORNTPHARM ₹4,915 ₹1,163 -76%
PharmaEssentia Corporation 6446 1,440 TWD 233.93 TWD -84%
Cipla Limited CIPLA ₹1,463 ₹1,001 -32%
Zydus Lifesciences Limited ZYDUSLIFE ₹1,167 ₹703.32 -40%
Lupin Limited LUPIN ₹2,281 ₹2,477 +9%
Mankind Pharma Limited MANKIND ₹2,433 ₹983.11 -60%
Dr. Reddy's Laboratories Limited DRREDDY ₹1,200 ₹874.79 -27%

Compare Innova Captab Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

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

Frequently asked questions

Is Innova Captab Limited (INNOVACAP) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹429.66 versus a price of ₹1,036, about −59% (overvalued).
What is the fair value of INNOVACAP?
Our model-based fair value for Innova Captab Limited is ₹429.66 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹1,036.
What is the quality score of INNOVACAP?
Innova Captab Limited has a Quality Score of 51/100. 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 Innova Captab Limited (INNOVACAP)?
Innova Captab Limited reported trailing-twelve-month revenue of about ₹16.3B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of INNOVACAP?
The net profit margin of Innova Captab Limited is about 8.7%, meaning it keeps roughly 8.7% of revenue as net income. Based on the latest reported figures.
Does Innova Captab Limited pay a dividend?
Innova Captab Limited currently shows a dividend yield of about 0.31% relative to its recent price (as of Aug 13, 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 Innova Captab 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.