Flair Writing Industries Ltd, Fundamental analysis

Industry Industry name	Printing & Stationery
Variance Full Year Net Profit Variance	17
Equity Latest Equity	52.7
Face Value Latest Face Value	5
Reserves Total Reserve	1088.93
Dividend Full Year Dividend %	10
Sales Turnover Full Year Net Sales	1250.11
Net Profit Full Year Net Profit	139.79
Full Year CPS Full Year Cash Per Share	18.3
Earning Per Share Full Year Earning Per Share	13.3
Quarter CPS Latest quarter Cash Per Share	0
Latest Quarter Date Latest Quarter Yrc	Jun 1, 2026
Latest Quarter Sales Latest Quarter Net Sales	319.25
Previous EPS Previous earnings per share	0
Book Value Book value	108.3
Networth Full Year Return on Networth	13.09
Price/Book Value Price to Book value	2.243767
Yearly PE ratio Full Year Price to Earning per share	18.3
Yearly PC ratio Full Year Price to Cash Per Share	13.3
Bse value BSE Value in lakhs	23.67
Nse value NSE Value in lakhs	257.66
High 52 week high	348
Low 52 week low	243
Price NSE Current market price	244
CPM Current market price	243

Market cap BSE / NSE Market Cap	2565.85
Net profit Latest Quarter Net Profit	28.56
Net profit variance Latest Quarter Net Profit variance	0
Result year Trailing latest month	Jun 1, 2026
TTM Sales Trailing Twelve 12 month Net Sales	992.29
TTM OP Trailing Twelve 12 month Operating Profit	177.72
TTM OPM Trailing Twelve 12 month Operating Profit Margin	17.91
TTM GP Trailing Twelve 12 month Gross Profit	241.86
TTM GPM Trailing Twelve 12 month Gross Profit Margin	18.88
TTM NP Trailing Twelve 12 month Net Profit	112.87
TTM NPV Trailing Twelve 12 month Net Profit Variane	14.77
TTM EPS Trailing Twelve 12 month EPS	13.26
TTM PE Trailing Twelve 12 month PE	18.36
TTM CPS Trailing Twelve 12 month CPS	0
Month CPS Month Cash Per Share	0
TTM Depreciation Trailing Twelve 12 month Depreciation	40.18
Equity Latest Equity	52.7
LTP Latest Price (BSE/NSE)	243
Gross block Latest Gross Block	742.49
Loans Total loans	51.56
Advances Latest Advances for Banks	0
Net profit asset Latest Assets	0
Year OPM Full Year Operating Profit Margin	18
Year GPM Full Year Gross Profit Margin	19.2
Quarter OPM Latest quater Operation Profit Margin	16.7

	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
+ Sales	270	265	298	289	321	318	323	319
YOY Sales Growth %	5%	18%	19%	17%	19%	20%	8%	11%
Gross Sales	270	265	298	289	321	318	323	319
+ Expenses	220	219	251	239	261	261	265	266
Material Cost %	65%	66%	44%	50%	65%	53%	44%	47%
Raw Material Cost	151	150	138	142	179	160	145	152
Change in Inventory	25	25	-7	2	30	8	-3	-3
Manufacturing Cost %	18%	18%	17%	15%	16%	16%	17%	16%
Employee Cost %	16%	16%	16%	17%	18%	17%	17%	17%
Other Cost %	-18%	-18%	7%	0%	-17%	-4%	5%	4%
Raw Materials %	56%	57%	46%	49%	56%	50%	45%	48%
Purchase of Finished Goods %	1%	1%	3%	2%	2%	1%	3%	2%
Stock Adjustments %	-9%	-9%	2%	-1%	-9%	-2%	1%	1%
Other Manufacturing Expenses %	18%	18%	17%	15%	16%	16%	17%	16%
Operating Profit	51	45	47	50	60	57	58	53
OPM %	19%	17%	16%	17%	19%	18%	18%	17%
+ Other Income	5	7	8	3	9	3	6	1
Miscellaneous Income	5	7	8	3	9	3	6	1
Interest	1	1	1	1	1	1	1	1
Depreciation	11	12	12	13	13	13	14	14
Profit before tax	44	39	41	39	54	45	49	39
+ Tax %	25%	25%	26%	25%	21%	27%	25%	25%
Current Tax	12	9	10	10	12	11	12	10
Deferred Tax	-1	1	0	0	0	1	0	0
+ Net Profit	33	29	31	29	43	33	37	29
Minority Interest (After Tax)	0	0	0	0	0	0	-1	-1
Net Profit After Minority Interest	33	29	31	29	43	33	36	29
EPS in Rs	3.12	2.78	2.93	2.72	4.04	3.11	3.40	2.71

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Sales	422	574	613	581	298	577	943	979	1,080	1,250
Sales Growth %		36%	7%	-5%	-49%	94%	63%	4%	10%	16%
Gross Sales								979	1,080	1,250
Excise Duty	4	1	0	0	0	0	0	0	0	0
Service Tax	0	0	0	0	0	0	0	0	0	0
+ Expenses	345	499	541	532	244	540	770	787	895	1,026
Material Cost %	50%	56%	52%	52%	56%	53%	54%	50%	49%	49%
Raw Material Cost	215	333	343	325	151	338	514	504	573	649
Change in Inventory	-6	-10	-23	-22	16	-30	-6	-19	-41	-37
Manufacturing Cost %	9%	7%	3%	4%	8%	7%	8%	8%	10%	8%
Employee Cost %	12%	14%	14%	16%	20%	15%	12%	15%	16%	17%
Other Cost %	11%	10%	19%	19%	-1%	18%	8%	8%	8%	7%
Raw Materials %	51%	58%	56%	56%	51%	59%	55%	52%	53%	52%
Purchase of Finished Goods %								1%	1%	2%
Stock Adjustments %	1%	2%	4%	4%	-5%	5%	1%	2%	4%	3%
Power & Fuel %	2%	2%	2%	2%	3%	2%	2%	2%	2%	2%
Other Manufacturing Expenses %	7%	5%	1%	2%	5%	4%	5%	6%	7%	6%
Selling & Administration %	8%	6%	7%	7%	3%	3%	6%	7%	7%	7%
Miscellaneous Expenses %	0%	0%	4%	4%	6%	5%	0%	0%	0%	0%
Operating Profit	77	75	72	49	54	38	173	191	185	225
OPM %	18%	13%	12%	8%	18%	7%	18%	20%	17%	18%
+ Other Income	4	6	5	5	13	10	12	15	25	21
Miscellaneous Income								15	25	21
Interest	9	17	18	15	12	9	9	11	5	6
Depreciation	12	15	18	23	22	24	27	37	45	53
Profit before tax								159	159	187
+ Tax %								25%	25%	24%
Current Tax	22	17	20	20	0	19	41	42	41	45
Deferred Tax	-4	3	1	1	1	-1	0	-1	0	0
+ Net Profit								118	119	141
Profit Growth %									1%	19%
Minority Interest (After Tax)	0	0	0	0	0	0	0	0	0	-2
Net Profit After Minority Interest	50	49	0	0	1	56	118	119	120	140
EPS in Rs	173.25	168.82			0.42	24.08	12.65	11.24	11.30	13.41

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	3	3	23	23	23	23	47	53	53	53
Reserves	171	259	199	236	238	295	388	846	966	1,089
+ Borrowings	94	89	196	168	130	126	123	69	62	66
Secured Borrowings	33	61	26	55	30	54	79	10	10	15
Unsecured Borrowings	61	29	170	113	101	72	44	59	52	52
Deferred Credit	0	0	0	0	0	0	2	0	0	0
+ Other Liabilities	86	89	111	113	89	113	126	140	138	159
Current Liabilities	84	80	102	93	76	104	119	138	137	157
Provisions	16	4	5	4	5	14	14	11	16	20
Minority Interest	0	0	0	0	0	0	0	0	-1	1
Other liability items	2	9	9	20	13	9	7	9	11	15
Total Liabilities	354	440	529	539	481	558	684	1,108	1,218	1,367
+ Fixed Assets	119	144	182	195	186	196	250	327	427	482
Gross Block	172	212	226	264	275	307	388	501	646	742
Accumulated Depreciation	53	68	44	69	89	111	138	174	218	260
CWIP	2	8	3	0	0	2	2	20	23	60
Investments	0	0	0	0	16	0	0	0	31	120
+ Other Assets	233	288	343	344	279	360	433	760	737	705
Inventories	75	91	129	149	131	184	214	226	287	354
Trade receivables	86	119	161	164	116	147	171	215	259	273
Cash Equivalents	7	1	2	3	1	0	1	234	114	11
Loans n Advances	35	51	42	21	21	21	25	47	57	55
Other asset items	29	26	10	7	10	7	22	38	20	12
Total Assets	354	440	529	539	481	558	684	1,108	1,218	1,367

	Mar 2017	Mar 2018	Mar 2019	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Cash from Operating Activity	64	35	36	67	34	96	78	55	137
Profit from Operations	91	101		22	99	195	199	194	234
Working Capital Changes	-10	-39		37	-61	-55	-74	-101	-53
Profit Before Tax & Extraordinary Items	69	69	86	2	74	159	159	159	187
Depreciation	12	15	18	22	24	27	37	45	53
Interest (Net)	9	17	18	0	0	8	3	-8	2
Profit / Loss on Sale of Assets	0	0	0	0	0	0	0	0	-2
Profit / Loss on Sale of Investments	0	0	0	0	0	0	0	0	-3
Provisions & Write-offs (Net)	0	-1	0	0	0	1	0	0	0
Profit / Loss in Forex	0	0	0	0	0	0	0	0	-2
Receivables	-7	-33	-45	63	-31	-25	-44	-44	-13
Inventories	-13	-16	-41	19	-53	-29	-13	-61	-67
Trade Payables	15	11	8	-32	9	13	2	-12	13
Loans & Advances	0	0	0	0	0	0	0	0	0
Interest Paid (Net)	0	0	0	8	8	0	0	0	0
Direct Taxes Paid	-17	-27	-17	0	-11	-43	-47	-38	-44
+ Cash from Investing Activity	-27	-44	-52	-16	-19	-74	-285	-26	-161
Purchase of Fixed Assets	-28	-47	-52	-10	-39	-74	-110	-134	-141
Sale of Fixed Assets	0	2	0	5	2	0	0	0	3
Purchase of Investments	0	0	0	0	0	0	-10	-64	-343
Sale of Investments	0	0	0	0	0	0	10	33	257
Interest Received	0	0	0	3	1	1	7	13	3
Others	0	0	0	-14	17	0	-182	126	59
+ Cash from Financing Activity	-31	4	17	-55	-16	-22	259	-25	-22
Proceeds from Issue of Shares	0	40	0	0	0	0	365	0	0
Proceeds from Other Long-Term Borrowings	0	32	35	0	0	0	0	0	8
Repayment of Long-Term Borrowings	-1	0	0	0	0	-11	-72	-13	0
Repayment of Short-Term Borrowings	-20	-51	0	0	0	0	0	0	0
Repayment of Financial Liabilities	0	0	0	-3	-3	-3	-7	-9	-11
Dividend Paid	0	0	0	0	0	0	0	0	-16
Interest Paid	-9	-17		-10	-8	-8	-8	-3	-2
Others	0	0	0	-41	-4	0	-19	0	0
Net Cash Flow	5	-5	1	-3	0	0	51	5	-45