Fair Value Calculator Fair Value Calculator
EN DE

KSE (KSE) Fair Value & Analysis

Consumer Non-Cyclicals · IN · Market cap ₹5.8B

K KSE KSE · BSE
Price₹182.20
Fair Value₹366.43
Upside+101.1%
Quality56/100
Watch KSE for free — get notified when fair value or trend changes. Watch for free
Evidence: High Range ₹233.08 – ₹557.85

Fair value as of: Jul 5, 2026

From 24 valuation models · updated today

Share price −4.6% over the past month.

Price vs Fair Value (12 months)

₹271.48 ₹171.59 Fair Value ₹366.43 Jun 2025 Jul 2026

12‑month range ₹171.59 – ₹271.48 · fair‑value band ₹233.08 – ₹557.85 · the ₹182.20 price screens below the ₹366.43 fair value. As of Jul 5, 2026.

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

Analysis

KSE (KSE) currently trades at ₹182.20, while our model-based Fair Value estimate is ₹366.43 — implying the stock looks roughly 101.1% undervalued today. We read business quality at 56/100 (solid quality), in the Consumer Non-Cyclicals sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high) — always confirm before acting.

Over the trailing twelve months, KSE generated revenue of ₹16.8B at a net margin of 5.0%. Revenue grew 4.3% year over year. It earns a return on equity of 26.0%. Net debt stands at ₹76.7M. Fundamentals as of Jul 5, 2026

Our scenario range runs from ₹233.08 (bear case) to ₹557.85 (bull case); at ₹182.20, the current price sits below that range. The share trades about 35% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Non-Cyclicals peers we cover trades at 36% fair-value upside — at 101%, KSE screens cheaper than that median.

Key figures & financial health

Revenue (TTM) ₹16.8B
Revenue growth (YoY) +4.3%
Net margin 5.0%
Return on equity 26.0%
Free cash flow ₹453M FY2025
P/E ratio 6.9
More key figures
Operating margin -1.8%
EPS (TTM) ₹26.26
Dividend yield 6.9%
EPS growth (YoY) -22.2%
Net debt ₹76.7M FY2024

Figures from reported company fundamentals (EODHD) · as of Jul 5, 2026. TTM = trailing twelve months.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

KSE reported revenue of ₹16.8B in FY2025 versus ₹16.7B in FY2021, a compound +0.2%/yr. Reported net income was ₹840M in FY2025, compounding +89.1%/yr from FY2021.

Revenue +0.2%/yr
FY21 ₹16.7B
FY22 ₹16.1B
FY23 ₹16.8B
FY24 ₹16.5B
FY25 ₹16.8B
Net income +89.1%/yr
FY21 ₹65.7M
FY22 −₹23.8M
FY23 ₹176M
FY24 ₹913M
FY25 ₹840M

Is KSE fairly valued? → Check now

🧮 Run the numbers yourself — free valuation calculators
📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog — it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "KSE Fair Value". https://www.fairvalue-calculator.com/stock/KSE

Similar stocks

10 more Food & Tobacco stocks, each showing price versus our Fair Value estimate (as of Jul 5, 2026).

Stock Price Fair Value vs Fair Value
FB FB 49.00 PHP 44.00 PHP -10%
URC URC 59.00 PHP 45.32 PHP -23%
MONDE MONDE 6.99 PHP 1.11 PHP -84%
CNPF CNPF 26.75 PHP 56.29 PHP +110%
DNL DNL 3.70 PHP 5.04 PHP +36%
RFM RFM 5.49 PHP 10.59 PHP +93%
AXLM AXLM 2.57 PHP 3.34 PHP +30%
Helixmith Co 084990 4,075 KRW 1,488 KRW -63%
EASY BIO,Inc. 353810 6,250 KRW 16,375 KRW +162%
ANI ANI 0.4800 PHP 0.9200 PHP +92%

Explore undervalued stocks

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

Frequently asked questions

Is KSE (KSE) undervalued?
As of Jul 5, 2026, our model estimates a fair value of ₹366.43 versus a price of ₹182.20 — about +101% (undervalued). Model-based estimate, not financial advice.
What is the fair value of KSE?
Our model-based fair value for KSE is ₹366.43 (as of Jul 5, 2026), built from audited fundamentals. The current price is ₹182.20.
What is the quality score of KSE?
KSE has a Quality Score of 56/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of KSE (KSE)?
KSE reported trailing-twelve-month revenue of about ₹16.8B (latest available figure, as of Jul 5, 2026).
What is the net profit margin of KSE?
The net profit margin of KSE is about 5.0%, meaning it keeps roughly 5.0% of revenue as net income. Based on the latest reported figures.
Does KSE pay a dividend?
KSE currently shows a dividend yield of about 6.85% relative to its recent price (as of Jul 5, 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.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.