EN DE

NARMADA GELATINES LTD. (SHAWGELTIN) Fair Value & Analysis

Basic Materials · IN · Market cap ₹3.1B

NG NARMADA GELATINES LTD. SHAWGELTIN · BSE
Price₹490.45
Fair Value₹517.03
Upside+5.4%
Quality71/100
Watch NARMADA GELATINES LTD. for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 14.6% net margin
Low debt · generates free cash flow
2.20% dividend yield
Ranks above peers (12/14)
Wide moat 77/100
Evidence: High Range ₹309.00 – ₹898.76 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 6 days ago

Fair value updated Aug 13, 2026, revised from ₹831.75 to ₹517.03 (−37.8%) since Jul 6, 2026.

A solid business, currently priced close to our fair value.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The model range is unusually wide (₹309.00 to ₹898.76). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹541.65 ₹104.45 Fair Value ₹517.03 Mar 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 ₹104.45 – ₹541.65 · fair‑value band ₹309.00 – ₹898.76 · the ₹490.45 price screens below the ₹517.03 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

NARMADA GELATINES LTD. (SHAWGELTIN) currently trades at ₹490.45, while our model-based Fair Value estimate is ₹517.03, implying the stock looks roughly 5.4% fairly valued today. The Quality Score stands at 71/100 (solid quality), in the Basic Materials 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, NARMADA GELATINES LTD. generated revenue of ₹2.2B at a net margin of 14.6%. Revenue grew 24.0% year over year. It earns a return on equity of 23.7%. Net debt stands at ₹77.8M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹309.00 (bear case) to ₹898.76 (bull case); at ₹490.45, 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 7% below its 52-week high and 52% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -68% fair-value upside, at 5%, SHAWGELTIN screens cheaper 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 ₹268.69 ₹405.26 ₹597.58 80
Residual Income ₹331.78 ₹453.97 ₹2,130 76
Rev-Margin DCF ₹321.87 ₹544.18 ₹807.10 74
All 26 models by family
DCF Models
FCF DCF ₹266.50 ₹425.16 ₹665.49 38
Owner Earnings ₹447.00 ₹710.55 ₹1,110 31
5Y Revenue Exit ₹321.87 ₹547.27 ₹841.01 39
5Y EBITDA Exit ₹386.29 ₹670.76 ₹1,010 41
5Y P/E Exit ₹473.97 ₹838.82 ₹1,232 38
10Y Revenue Exit ₹287.34 ₹486.86 ₹766.44 36
10Y EBITDA Exit ₹339.10 ₹571.79 ₹895.46 37
10Y P/E Exit ₹394.29 ₹687.38 ₹1,065 35
Earnings-Based
Graham-Dodd ₹353.96 ₹1,236 ₹1,661 54
Lynch FV ₹287.49 ₹410.70 ₹533.91 50
PEG = 1.0 ₹287.49 ₹410.70 ₹533.91 46
EPV ₹496.42 ₹575.84 ₹644.36 59
Dividend Discount
Gordon GGM ₹87.83 ₹175.01 ₹265.02 70
DDM Multi-Stage ₹87.83 ₹150.58 ₹184.74 61
Multiples
P/E Multiple ₹663.68 ₹884.90 ₹1,106 63
P/S Multiple ₹400.58 ₹534.11 ₹667.64 58
P/B Multiple ₹540.19 ₹720.25 ₹900.31 55
EV/EBIT ₹660.45 ₹882.79 ₹1,105 53
EV/EBITDA ₹505.46 ₹676.13 ₹846.80 54
EV/Revenue ₹367.32 ₹527.55 ₹687.78 43
Asset-Based
NCAV (Graham) ₹120.04 ₹160.86 ₹240.08 50
Growth DCF
Growth DCF ₹268.69 ₹405.26 ₹597.58 80
Rev-Margin DCF ₹321.87 ₹544.18 ₹807.10 74
Economic Profit
Residual Income ₹331.78 ₹453.97 ₹2,130 76
ROIC Compounder ₹537.26 ₹680.02 ₹845.80 72
Growth Earnings
Growth-Adj P/E ₹588.27 ₹840.39 ₹1,093 68

Widest divergence: Growth Earnings (₹840.39) versus Dividend Discount (₹150.58). Highest evidence: Growth DCF (80).

Notify me when SHAWGELTIN reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹2.2B
Revenue growth (YoY) +24.0%
Net margin 14.6%
Return on equity 23.7%
Free cash flow ₹148M FY2026
P/E ratio 9.4
More key figures
Operating margin 20.8%
EPS (TTM) ₹52.03
Dividend yield 2.2%
EPS growth (YoY) +76.5%
Net debt ₹77.8M 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 68 · Market factors (momentum, volatility) 76

Profitability 86
Margins and returns on capital today
Quality Growth 77
Are margins and returns improving?
Cashflow 37
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 44
Disciplined investing over empire-building
Low Volatility 76
Calm price path (market factor)
Momentum 76
Price trend over the last 3–12 months (market factor)
52W Momentum 78
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

Narmada Gelatines Limited manufactures and sells gelatine and related products in India and internationally. The company's products include ossein and di-calcium phosphate. It serves food and beverage, pharmaceutical, photography, biomedical, personal care, and other technical industries. The company was formerly known as Shaw Wallace Gelatines Ltd.

Full company description

Narmada Gelatines Limited manufactures and sells gelatine and related products in India and internationally. The company's products include ossein and di-calcium phosphate. It serves food and beverage, pharmaceutical, photography, biomedical, personal care, and other technical industries. The company was formerly known as Shaw Wallace Gelatines Ltd. and changed its name to Narmada Gelatines Limited in 2002. Narmada Gelatines Limited was incorporated in 1961 and is based in Jabalpur, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

NARMADA GELATINES LTD. reported revenue of ₹2.2B in FY2026 versus ₹1.6B in FY2022, a compound +8.2%/yr. Reported net income was ₹315M in FY2026, compounding +26.4%/yr from FY2022.

Growth Quality 76/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹2.2B
Latest YoY
+14.0%
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.
+4.1%
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.
+9.8%
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.
+8.0%
Revenue +8.2%/yr
FY22 ₹1.6B
FY23 ₹1.9B
FY24 ₹1.8B
FY25 ₹1.9B
FY26 ₹2.2B
Net income +26.4%/yr
FY22 ₹123M
FY23 ₹153M
FY24 ₹153M
FY25 ₹180M
FY26 ₹315M

Watch SHAWGELTIN: get an alert when its fair value changes →

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). "NARMADA GELATINES LTD. Fair Value". https://www.fairvalue-calculator.com/stock/SHAWGELTIN

Peer Group

Specialty Chemicals · 675 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 +5% · Above median
Return on equity (TTM) 24% · Top 25%
Return on assets 14% · Top 25%
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 21% · Top 25%
Revenue growth 24% · Top 25%
Dividend yield (TTM) 2.2% · Above median
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Specialty Chemicals median · lower = cheaper

P/E (TTM) 9.4× · Cheaper than 75% of peers
P/B 2.10× · Pricier than median
P/S (TTM) 1.42× · Pricier than median
P/FCF 0.2× · Cheaper than median
EV/EBITDA 7.5× · Cheaper than median

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
VALUE41 · sector 0
FUTURE100 · sector 19
PAST95 · sector 23
HEALTH99 · sector 95
DIVIDEND45 · sector 30

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

Stock Price Fair Value vs Fair Value
Linde plc LIN $479.43 $222.03 -54%
Wanhua Chemical Group 600309 ¥75.06 ¥68.03 -9%
Asian Paints Limited ASIANPAINT ₹2,630 ₹696.23 -74%
Solar Industries India Limited SOLARINDS ₹18,730 ₹2,793 -85%
Pidilite Industries Limited PIDILITIND ₹1,702 ₹351.84 -79%
PT Chandra Asri Pacific Tbk TPIA 2,160 IDR 2,322 IDR +8%
Berger Paints India Limited BERGEPAINT ₹541.00 ₹156.35 -71%
Gujarat Fluorochemicals Limited FLUOROCHEM ₹4,680 ₹724.88 -85%
Himadri Speciality Chemical Limited HSCL ₹778.15 ₹248.63 -68%
Enaex S.A ENAEX 25,050 CLP 23,574 CLP -6%

Compare NARMADA GELATINES LTD. with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 NARMADA GELATINES LTD. (SHAWGELTIN) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹517.03 versus a price of ₹490.45, about +5% (fairly valued).
What is the fair value of SHAWGELTIN?
Our model-based fair value for NARMADA GELATINES LTD. is ₹517.03 (as of Aug 13, 2026), built from audited fundamentals. The current price: ₹490.45.
What is the quality score of SHAWGELTIN?
NARMADA GELATINES LTD. 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 NARMADA GELATINES LTD. (SHAWGELTIN)?
NARMADA GELATINES LTD. reported trailing-twelve-month revenue of about ₹2.2B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of SHAWGELTIN?
The net profit margin of NARMADA GELATINES LTD. is about 14.6%, meaning it keeps roughly 14.6% of revenue as net income. Based on the latest reported figures.
Does NARMADA GELATINES LTD. pay a dividend?
NARMADA GELATINES LTD. currently shows a dividend yield of about 2.20% 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 NARMADA GELATINES 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.