EN DE

OROSIL SMITHS INDIA LTD.-$ (OROSMITHS) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹262M

OS OROSIL SMITHS INDIA LTD.-$ OROSMITHS · BSE
Price₹6.50
Fair Value₹4.05
Upside-37.8%
Quality57/100
Watch OROSIL SMITHS INDIA LTD.-$ for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Low debt · negative free cash flow
Ranks above peers (6/9)
Wide moat 100/100
Evidence: Medium Range ₹1.85 – ₹8.88 Share as image

Fair value as of: Aug 13, 2026

From 12 valuation models · updated 6 days ago

A solid business, but screening 38% overvalued on our models.

What matters now

  • The model range is unusually wide (₹1.85 to ₹8.88). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹10.37 ₹2.59 Fair Value ₹4.05 Jul 2020 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 ₹2.59 – ₹10.37 · fair‑value band ₹1.85 – ₹8.88 · the ₹6.50 price screens above the ₹4.05 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

OROSIL SMITHS INDIA LTD.-$ (OROSMITHS) currently trades at ₹6.50, while our model-based Fair Value estimate is ₹4.05, implying the stock looks roughly 37.8% overvalued today. The Quality Score stands at 57/100 (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: medium).

Trailing-twelve-month revenue stands at ₹26.5M. Revenue declined 79.1% year over year. It earns a return on equity of 166.4%. Net debt stands at ₹3.8M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹1.85 (bear case) to ₹8.88 (bull case); at ₹6.50, the current price sits within 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 16% below its 52-week high and 78% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -6% fair-value upside, at -38%, OROSMITHS 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
Residual Income ₹35.46 ₹79.77 ₹3,075 76
Gordon GGM ₹0.0500 ₹0.0800 ₹0.1100 70
Growth-Adj P/E ₹180.41 ₹257.73 ₹335.05 68
All 12 models by family
DCF Models
Owner Earnings ₹63.00 ₹122.71 ₹226.93 31
Earnings-Based
Graham-Dodd ₹37.72 ₹263.07 ₹369.18 54
Lynch FV ₹135.91 ₹194.16 ₹252.41 50
PEG = 1.0 ₹135.91 ₹194.16 ₹252.41 46
Dividend Discount
Gordon GGM ₹0.0500 ₹0.0800 ₹0.1100 70
DDM Multi-Stage ₹0.0500 ₹0.0800 ₹0.0900 61
Multiples
P/E Multiple ₹91.53 ₹122.04 ₹152.55 63
P/S Multiple ₹0.5800 ₹0.7700 ₹0.9600 58
P/B Multiple ₹18.39 ₹24.51 ₹30.64 55
Asset-Based
NCAV (Graham) ₹3.06 ₹4.11 ₹6.13 50
Economic Profit
Residual Income ₹35.46 ₹79.77 ₹3,075 76
Growth Earnings
Growth-Adj P/E ₹180.41 ₹257.73 ₹335.05 68

Widest divergence: Growth Earnings (₹257.73) versus Dividend Discount (₹0.0800). Highest evidence: Residual Income (76).

Notify me when OROSMITHS reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹26.5M
Revenue growth (YoY) -79.1%
Net margin 866%
Return on equity 166%
Free cash flow −₹73.2M FY2026
P/E ratio 1.2
More key figures
Operating margin 5,202%
EPS (TTM) ₹5.59
EPS growth (YoY) +2,479%
Net debt ₹3.8M FY2024

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

Quality Score breakdown

Overall quality 57/100

Of which business quality 51 · Market factors (momentum, volatility) 76

Profitability 61
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 65
Calm price path (market factor)
Momentum 82
Price trend over the last 3–12 months (market factor)
52W Momentum 77
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

Orosil Smiths India Limited manufactures, fabricates, purchases, trades/deals in, and sells various gold, silver, silver ornaments/utensils, and other items of gold, silver, and allied business in India.

Full company description

Orosil Smiths India Limited manufactures, fabricates, purchases, trades/deals in, and sells various gold, silver, silver ornaments/utensils, and other items of gold, silver, and allied business in India. It provides rings, earrings, pendants, bracelets, necklaces, bangles, hathpools, tiaras, kalgis, anklets, and gold and silver coins, as well as gold and silver solitaire rings, pendants, and earrings. The company offers its products under the Kuhjohl and Sincere brand names for semi-precious and precious stones studded in gold and silver. It sells its jewelry through its website, orosil.com. The company was formerly known as Silver Smith India Limited and changed its name to Orosil Smiths India Limited in September 2012. Orosil Smiths India Limited was incorporated in 1994 and is based in Noida, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

OROSIL SMITHS INDIA LTD.-$ reported revenue of ₹26.5M in FY2026 versus ₹9.4M in FY2022, a compound +29.6%/yr. Reported net income was ₹229M in FY2026.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
₹26.5M
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.
+53.1%
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.
+39.6%
Avg. growth/yr (7Y) 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.
+7.6%
Revenue +29.6%/yr
FY22 ₹9.4M
FY23 ₹7.4M
FY24 ₹5.0M
FY25 ₹28.1M
FY26 ₹26.5M
Net income
FY22 −₹1.9M
FY23 −₹3.5M
FY24 −₹4.1M
FY25 ₹6.1M
FY26 ₹229M

OROSMITHS screens 38% overvalued. Compare with Compagnie Financière Richemont SA →

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). "OROSIL SMITHS INDIA LTD.-$ Fair Value". https://www.fairvalue-calculator.com/stock/OROSMITHS

Peer Group

Luxury Goods · 136 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 57 · Above median
Fair Value upside −38% · Below median
Return on equity (TTM) 166% · Top 25%
Return on assets 103% · Top 25%
Revenue growth -79% · Bottom 25%
Dividend yield (TTM) 0.1% · Bottom 25%

Valuation Multiples vs Luxury Goods median · lower = cheaper

P/E (TTM) 1.2× · Cheaper than 75% of peers
P/S (TTM) 0.10× · Cheaper 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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 14
FUTURE0 · sector 38
PAST100 · sector 40
HEALTH100 · sector 99
DIVIDEND2 · sector 41

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

Stock Price Fair Value vs Fair Value
Compagnie Financière Richemont SA CFR CHF 185.45 CHF 118.46 -36%
Christian Dior SE DIO €423.60 €1,095 +159%
Kering SA KER €270.60 €56.23 -79%
Tapestry, Inc TPR $153.74 $19.95 -87%
Chow Tai Fook Jewellery Group 1929 HK$12.31 HK$11.51 -6%
Prada S.p.A 1913 HK$42.22 HK$64.07 +52%
Pandora A/S PNDORA kr 771.40 kr 1,424 +85%
Laopu Gold Co 6181 HK$359.20 HK$544.05 +51%
Kalyan Jewellers India Limited KALYANKJIL ₹596.70 ₹238.57 -60%
Henan Liliang Diamond Co 301071 ¥60.38 ¥9.24 -85%

Compare OROSIL SMITHS INDIA LTD.-$ 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is OROSIL SMITHS INDIA LTD.-$ (OROSMITHS) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹4.05 versus a price of ₹6.50, about −38% (overvalued).
What is the fair value of OROSMITHS?
Our model-based fair value for OROSIL SMITHS INDIA LTD.-$ is ₹4.05 (as of Aug 13, 2026), built from audited fundamentals. The current price: ₹6.50.
What is the quality score of OROSMITHS?
OROSIL SMITHS INDIA LTD.-$ has a Quality Score of 57/100. 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 OROSIL SMITHS INDIA LTD.-$ (OROSMITHS)?
OROSIL SMITHS INDIA LTD.-$ reported trailing-twelve-month revenue of about ₹26.5M (latest available figure, 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 OROSIL SMITHS INDIA 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.