Skip to content

    Navin Fluorine International Limited

    India's largest integrated fluorochemicals maker, spanning HPP refrigerants, specialty chemicals and pharma CDMO.

    Chemicals
    Commodities
    View NAVINFLUOR earnings calls
    ₹7,579
    +3.95% from avg

    Overview

    Price

    ₹7,579

    Market Cap

    ₹38.5k Cr

    Sector

    Chemicals

    Commodities

    Rank

    2

    Performance

    Explore NAVINFLUOR

    Promise TrackerConcall Analysis

    Financials

    Income Statement

    Financial Trajectories

    11
    Quarterly

    Balance Sheet

    Balance Sheet

    ₹ Cr · Annual
    Line itemFY20FY21FY22FY23FY24FY25FY26FY26
    LiabilitiesEquity Capital1010101010101010
    Reserves1.4k1.6k1.8k2.2k2.4k2.6k3.6k4.0k
    Borrowings1251218611.4k1.5k1.2k1.3k
    Other Liabilities2152394204846267388651.1k
    Total Liabilities1.6k1.9k2.4k3.5k4.4k4.8k5.6k6.4k
    AssetsFixed Assets5295405561.6k1.9k2.7k2.8k3.3k
    CWIP3995742279711355550143
    Investments19599118444954807981.2k
    Other Assets8661.2k9691.6k1.3k1.3k1.5k1.7k
    Total Assets1.6k1.9k2.4k3.5k4.4k4.8k5.6k6.4k

    Valuation

    Assumptions

    Current — NAVINFLUOR
    Price
    ₹7,579
    EPS (TTM)
    ₹130.24
    PE (TTM)
    58.2
    Profit growth
    20.9%
    ₹

    The Earnings Per Share over the last 12 months.

    %

    Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).

    Pre-filled with the lower of median (61.6×) and current (58.2×) PE — the conservative anchor.

    %

    The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.

    Valuation

    Current price
    ₹7,579
    vs
    Fair value · 15% return
    ₹8,821
    16%Undervalued

    At 20.9% growth and a 58× exit, ₹7579 only delivers your return if you pay ₹8,821. The price is currently baking in 18% growth.

    EPS grows 20.9%/yr for 5 years, then fades to 6% over 2, exits at 58×.

    YearGrowthEPS (₹)
    FY2720.9%157.46
    FY2820.9%190.37
    FY2920.9%230.16
    FY3020.9%278.26
    FY3120.9%336.42
    FY3213.5% ·fade381.66
    FY336.0% ·fade404.56

    Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.

    Learn to analyse Navin Fluorine International Limited

    Guides on how to read this kind of business and the numbers that matter.