EN DE

La Opala RG Limited (LAOPALA) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹20.3B

LO La Opala RG Limited LAOPALA · NSE
Price₹191.22
Fair Value₹114.79
Upside-40.0%
Quality71/100
Watch La Opala RG Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 29.9% net margin
Low debt · generates free cash flow
2.78% dividend yield
Mixed vs. peers (7/14)
Wide moat 72/100
Evidence: High Range ₹66.18 – ₹163.48 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 4 days ago

Share price +1.8% over the past month.

A solid business, but screening 40% overvalued on our models.

What matters now

  • A high-quality business (quality 71/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (₹163.48). The favourable scenario is already priced in.
  • A fairly wide model range (₹66.18 to ₹163.48) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹452.32 ₹164.00 Fair Value ₹114.79 Apr 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 ₹164.00 – ₹452.32 · fair‑value band ₹66.18 – ₹163.48 · the ₹191.22 price screens above the ₹114.79 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

La Opala RG Limited (LAOPALA) currently trades at ₹191.22, while our model-based Fair Value estimate is ₹114.79, implying the stock looks roughly 40.0% overvalued today. The Quality Score stands at 71/100 (solid quality), in the Consumer Cyclical 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, La Opala RG Limited generated revenue of ₹3.1B at a net margin of 29.9%. Revenue declined 11.3% year over year. It earns a return on equity of 11.2%. Net debt stands at ₹81.1M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹66.18 (bear case) to ₹163.48 (bull case); at ₹191.22, 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 32% below its 52-week high and 18% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 8% fair-value upside, at -40%, LAOPALA 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 ₹65.74 ₹99.64 ₹149.08 80
Residual Income ₹67.59 ₹76.67 ₹116.75 76
Rev-Margin DCF ₹37.06 ₹54.01 ₹74.23 74
All 26 models by family
DCF Models
FCF DCF ₹64.91 ₹103.82 ₹164.66 38
Owner Earnings ₹117.15 ₹187.40 ₹297.24 31
5Y Revenue Exit ₹37.06 ₹53.31 ₹73.38 39
5Y EBITDA Exit ₹77.52 ₹130.37 ₹192.87 41
5Y P/E Exit ₹103.03 ₹178.96 ₹260.31 38
10Y Revenue Exit ₹45.69 ₹63.16 ₹85.74 36
10Y EBITDA Exit ₹72.39 ₹117.18 ₹178.49 37
10Y P/E Exit ₹88.78 ₹151.25 ₹230.84 35
Earnings-Based
Graham-Dodd ₹56.55 ₹191.56 ₹256.83 54
Lynch FV ₹43.83 ₹62.62 ₹81.40 50
PEG = 1.0 ₹43.83 ₹62.62 ₹81.40 46
EPV ₹57.37 ₹66.92 ₹75.28 59
Dividend Discount
Gordon GGM ₹68.95 ₹143.35 ₹227.41 70
DDM Multi-Stage ₹68.95 ₹118.58 ₹150.45 61
Multiples
P/E Multiple ₹137.21 ₹182.94 ₹228.68 63
P/S Multiple ₹25.06 ₹33.41 ₹41.77 58
P/B Multiple ₹106.02 ₹141.36 ₹176.71 55
EV/EBIT ₹115.45 ₹153.91 ₹192.37 53
EV/EBITDA ₹93.90 ₹125.18 ₹156.45 54
EV/Revenue ₹23.45 ₹33.48 ₹43.50 43
Asset-Based
NCAV (Graham) ₹36.95 ₹49.52 ₹73.91 50
Growth DCF
Growth DCF ₹65.74 ₹99.64 ₹149.08 80
Rev-Margin DCF ₹37.06 ₹54.01 ₹74.23 74
Economic Profit
Residual Income ₹67.59 ₹76.67 ₹116.75 76
ROIC Compounder ₹57.37 ₹66.92 ₹77.07 72
Growth Earnings
Growth-Adj P/E ₹116.29 ₹166.13 ₹215.97 68

Widest divergence: Growth Earnings (₹166.13) versus Asset-Based (₹49.52). Highest evidence: Growth DCF (80).

Notify me when LAOPALA reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹3.1B
Revenue growth (YoY) -11.3%
Net margin 29.9%
Return on equity 11.2%
Free cash flow ₹620M FY2026
P/E ratio 23.0
More key figures
Operating margin 28.5%
EPS (TTM) ₹8.32
Dividend yield 2.8%
EPS growth (YoY) -36.8%
Net debt ₹81.1M FY2026

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

Quality Score breakdown

Overall quality 71/100

Of which business quality 67 · Market factors (momentum, volatility) 47

Profitability 51
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 88
Calm price path (market factor)
Momentum 36
Price trend over the last 3–12 months (market factor)
52W Momentum 17
Distance to the 52-week high (market factor)
Net Issuance 81
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

La Opala RG Limited manufactures, markets, and sells glass and glassware products in India and internationally. Its opal glass tableware products include plates, bowls, dinner sets, cup and saucer sets, coffee mugs and cups, tea and soup sets, dessert sets, etc.; and crystalware products consists of barware, vases, bowls, and stemware.

Full company description

La Opala RG Limited manufactures, markets, and sells glass and glassware products in India and internationally. Its opal glass tableware products include plates, bowls, dinner sets, cup and saucer sets, coffee mugs and cups, tea and soup sets, dessert sets, etc.; and crystalware products consists of barware, vases, bowls, and stemware. The company offers its products under the La Opala, Diva from La Opala, Solitaire crystal, and Cook Serve Store Borosilicate brands. It sells its products through distributors and retailers. La Opala RG Limited was incorporated in 1987 and is based in Kolkata, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

La Opala RG Limited reported revenue of ₹3.1B in FY2026 versus ₹3.2B in FY2022, a compound −0.9%/yr. Reported net income was ₹923M in FY2026, compounding +1.4%/yr from FY2022.

Growth Quality 75/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹3.1B
Latest YoY
−6.9%
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.
−11.8%
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.
+8.0%
Avg. growth/yr (20Y) 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.
+10.4%
Revenue −0.9%/yr
FY22 ₹3.2B
FY23 ₹4.5B
FY24 ₹3.6B
FY25 ₹3.3B
FY26 ₹3.1B
Net income +1.4%/yr
FY22 ₹874M
FY23 ₹1.2B
FY24 ₹1.3B
FY25 ₹966M
FY26 ₹923M
Character of growth · EPS growth decomposed (2015-2026) +7.6 % p.a.
Revenue per share +3.9 pp

of which total revenue +4.0 pp · buybacks/dilution −0.1 pp

EBIT margin +0.1 pp
Tax rate +0.6 pp
Residual (interest, one-offs) +3.0 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

LAOPALA screens 40% overvalued. Compare with Midea Group →

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). "La Opala RG Limited Fair Value". https://www.fairvalue-calculator.com/stock/LAOPALA

Peer Group

Furnishings, Fixtures & Appliances · 315 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 71 · Top 25%
Fair Value upside −40% · Below median
Return on equity (TTM) 11% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 30% · Top 25%
Operating margin (TTM) 29% · Top 25%
Revenue growth -11% · Bottom 25%
Dividend yield (TTM) 2.8% · Below median

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/E (TTM) 23.0× · Pricier than median
P/B 2.48× · Pricier than 75% of peers
P/S (TTM) 6.57× · Pricier than 75% of peers
P/FCF 0.3× · Cheaper than 75% of peers
EV/EBITDA 17.5× · 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 20
FUTURE 0 · sector 0
PAST 45 · sector 19
HEALTH 100 · sector 98
DIVIDEND 56 · sector 63

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 Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥84.34 ¥99.66 +18%
Gree Electric Appliances, Inc 000651 ¥40.23 ¥86.91 +116%
Haier Smart Home Co 600690 ¥21.79 ¥36.04 +65%
King Slide Works Co 2059 12,500 TWD 1,917 TWD -85%
Guangdong Songfa Ceramics Co 603268 ¥173.26 ¥38.83 -78%
Hisense Home Appliances Group 000921 ¥27.69 ¥50.62 +83%
Ecovacs Robotics Co 603486 ¥57.74 ¥54.14 -6%
Zhejiang Supor Co 002032 ¥41.68 ¥44.84 +8%
COWAY Co 021240 97,200 KRW 103,928 KRW +7%
Voltas Limited VOLTAS ₹1,290 ₹152.27 -88%

Compare La Opala RG Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 La Opala RG Limited (LAOPALA) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹114.79 versus a price of ₹191.22, about −40% (overvalued).
What is the fair value of LAOPALA?
Our model-based fair value for La Opala RG Limited is ₹114.79 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹191.22.
What is the quality score of LAOPALA?
La Opala RG Limited has a Quality Score of 71/100. 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 La Opala RG Limited (LAOPALA)?
La Opala RG Limited reported trailing-twelve-month revenue of about ₹3.1B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of LAOPALA?
The net profit margin of La Opala RG Limited is about 29.9%, meaning it keeps roughly 29.9% of revenue as net income. Based on the latest reported figures.
Does La Opala RG Limited pay a dividend?
La Opala RG Limited currently shows a dividend yield of about 2.78% 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 La Opala RG 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.