Nifty
:
24579.60
Sensex
:
80157.88
-45.45 (-0.18%)
-206.61 (-0.26%)
Nifty
Sensex
:
:
24579.60
80157.88
-45.45 (-0.18%)
-206.61 (-0.26%)

Flair Writing Industries Ltd.

Printing & Stationery

Rating :
59/99

BSE: 544030 | NSE: FLAIR

NSE BSE
309.00
02-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  313
  •  313.45
  •  307.8
  •  313.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  57888
  •  17939294.65
  •  357
  •  194.03

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,262.51
  • 26.80
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,177.97
  • 0.32%
  • 3.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 78.59%
  • 1.05%
  • 9.42%
  • FII
  • DII
  • Others
  • 0.05%
  • 4.22%
  • 6.67%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.93
  • -
  • 4.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.00
  • -
  • 0.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.54
  • -
  • 0.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
12.19
12.21
12.8
16.2
P/E Ratio
25.35
25.31
24.14
19.07
Revenue
969
1080
1227
1388
EBITDA
191
208
252
Net Income
119
119
135
171
ROA
13.3
P/B Ratio
3.66
ROE
17.84
12.05
13.35
FCFF
-33
88
53
FCFF Yield
-1.2
3.16
1.89
Net Debt
-165
357
481
BVPS
84.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
288.54
247.14
16.75%
298.04
250.11
19.16%
264.55
224.92
17.62%
270.13
257.01
5.10%
Expenses
239.01
205.11
16.53%
251.24
199.58
25.88%
219.27
190.37
15.18%
219.51
203.17
8.04%
EBITDA
49.54
42.03
17.87%
46.81
50.52
-7.34%
45.28
34.55
31.06%
50.62
53.84
-5.98%
EBIDTM
17.17%
17.01%
15.71%
20.20%
17.12%
15.36%
18.74%
20.95%
Other Income
3.28
4.95
-33.74%
8.03
6.08
32.07%
6.52
3.94
65.48%
5.10
2.70
88.89%
Interest
1.25
1.46
-14.38%
1.14
1.14
0.00%
1.29
2.89
-55.36%
1.37
3.34
-58.98%
Depreciation
12.74
10.12
25.89%
12.28
9.97
23.17%
11.72
9.48
23.63%
10.62
8.95
18.66%
PBT
38.82
35.40
9.66%
41.42
45.49
-8.95%
38.80
26.12
48.55%
43.73
44.25
-1.18%
Tax
9.87
9.19
7.40%
10.58
11.31
-6.45%
9.53
7.12
33.85%
10.96
11.09
-1.17%
PAT
28.95
26.21
10.45%
30.84
34.19
-9.80%
29.27
19.00
54.05%
32.77
33.16
-1.18%
PATM
10.03%
10.60%
10.35%
13.67%
11.06%
8.45%
12.13%
12.90%
EPS
2.72
2.51
8.37%
2.93
3.26
-10.12%
2.78
1.82
52.75%
3.12
3.57
-12.61%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,121.26
1,079.86
978.72
942.66
577.40
572.80
148.10
382.82
337.83
267.67
Net Sales Growth
14.51%
10.33%
3.83%
63.26%
0.80%
286.77%
-61.31%
13.32%
26.21%
 
Cost Of Goods Sold
552.28
532.16
485.69
508.77
308.19
321.74
74.89
200.16
187.22
153.60
Gross Profit
568.98
547.70
493.03
433.89
269.20
251.06
73.21
182.67
150.61
114.07
GP Margin
50.74%
50.72%
50.37%
46.03%
46.62%
43.83%
49.43%
47.72%
44.58%
42.62%
Total Expenditure
929.03
894.91
786.96
758.98
479.52
478.02
122.83
297.19
268.44
221.18
Power & Fuel Cost
-
26.46
21.62
20.21
14.28
9.77
2.72
7.67
6.97
6.53
% Of Sales
-
2.45%
2.21%
2.14%
2.47%
1.71%
1.84%
2.00%
2.06%
2.44%
Employee Cost
-
171.72
145.76
117.34
87.80
79.09
25.30
39.84
33.78
28.63
% Of Sales
-
15.90%
14.89%
12.45%
15.21%
13.81%
17.08%
10.41%
10.00%
10.70%
Manufacturing Exp.
-
77.86
57.27
48.40
32.61
29.00
7.33
24.95
18.02
12.60
% Of Sales
-
7.21%
5.85%
5.13%
5.65%
5.06%
4.95%
6.52%
5.33%
4.71%
General & Admin Exp.
-
34.19
28.54
23.87
13.75
11.32
4.98
5.46
4.64
4.00
% Of Sales
-
3.17%
2.92%
2.53%
2.38%
1.98%
3.36%
1.43%
1.37%
1.49%
Selling & Distn. Exp.
-
48.08
45.83
35.62
19.12
26.87
7.36
18.88
17.46
15.80
% Of Sales
-
4.45%
4.68%
3.78%
3.31%
4.69%
4.97%
4.93%
5.17%
5.90%
Miscellaneous Exp.
-
4.45
2.26
4.78
3.77
0.23
0.25
0.23
0.35
0.03
% Of Sales
-
0.41%
0.23%
0.51%
0.65%
0.04%
0.17%
0.06%
0.10%
0.01%
EBITDA
192.25
184.95
191.76
183.68
97.88
94.78
25.27
85.63
69.39
46.49
EBITDA Margin
17.15%
17.13%
19.59%
19.49%
16.95%
16.55%
17.06%
22.37%
20.54%
17.37%
Other Income
22.93
24.60
14.53
11.63
10.24
6.82
23.01
5.58
3.79
1.10
Interest
5.05
5.47
10.67
10.16
10.31
17.22
6.15
11.12
10.70
9.72
Depreciation
47.36
44.74
36.81
27.34
24.37
15.28
4.53
10.38
8.25
5.94
PBT
162.77
159.34
158.81
157.81
73.45
69.10
37.59
69.72
54.23
31.93
Tax
40.94
40.26
40.33
40.77
18.30
19.10
12.99
17.04
13.06
4.02
Tax Rate
25.15%
25.27%
25.40%
25.83%
24.91%
27.64%
34.56%
24.44%
24.08%
12.59%
PAT
121.83
119.57
118.96
117.15
55.15
50.00
24.60
52.68
41.17
27.91
PAT before Minority Interest
121.72
119.08
118.48
117.04
55.15
50.00
24.60
52.68
41.17
27.91
Minority Interest
-0.11
0.49
0.48
0.11
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.87%
11.07%
12.15%
12.43%
9.55%
8.73%
16.61%
13.76%
12.19%
10.43%
PAT Growth
8.24%
0.51%
1.55%
112.42%
10.30%
103.25%
-53.30%
27.96%
47.51%
 
EPS
11.56
11.34
11.29
11.11
5.23
4.74
2.33
5.00
3.91
2.65

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,018.48
898.94
434.95
316.98
153.74
19.78
122.47
69.76
30.66
Share Capital
52.70
52.70
46.69
23.35
0.22
0.20
2.90
2.90
2.83
Total Reserves
965.79
846.24
388.26
293.63
150.83
19.58
119.58
66.86
27.83
Non-Current Liabilities
64.42
68.18
64.77
91.96
103.12
5.08
0.54
-2.69
-1.40
Secured Loans
2.63
2.99
8.52
6.96
12.67
4.00
5.45
0.23
0.33
Unsecured Loans
18.58
27.68
33.28
66.45
85.70
0.00
0.00
0.00
0.00
Long Term Provisions
11.01
8.69
6.30
6.06
2.53
1.27
2.06
1.67
1.00
Current Liabilities
135.87
140.92
184.18
148.55
156.26
167.04
160.22
182.73
160.85
Trade Payables
53.93
65.64
63.57
50.29
61.26
27.68
35.98
36.40
28.77
Other Current Liabilities
58.79
55.59
39.68
39.78
16.35
15.41
8.93
8.55
5.14
Short Term Borrowings
6.99
8.72
66.71
43.45
74.92
113.72
110.53
132.73
122.52
Short Term Provisions
16.16
10.96
14.23
15.02
3.73
10.22
4.78
5.05
4.42
Total Liabilities
1,218.13
1,107.84
684.18
557.49
413.12
191.90
283.23
249.80
190.11
Net Block
427.17
327.31
249.93
196.01
143.85
86.22
110.60
91.50
68.93
Gross Block
645.53
501.02
387.61
307.42
166.47
90.75
154.16
124.90
91.66
Accumulated Depreciation
218.36
173.71
137.68
111.41
22.62
4.54
43.55
33.40
22.73
Non Current Assets
480.56
387.99
273.55
205.23
178.19
110.69
125.37
114.33
85.56
Capital Work in Progress
22.98
20.17
1.60
1.78
8.31
2.08
0.00
12.45
10.07
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
24.23
34.41
17.31
5.44
25.81
22.20
11.53
8.43
5.12
Other Non Current Assets
6.18
6.10
4.72
2.00
0.22
0.19
3.24
1.95
1.45
Current Assets
737.57
719.84
410.63
352.26
234.94
81.21
157.86
135.47
104.55
Current Investments
31.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
Inventories
287.06
226.46
213.76
184.29
91.20
37.74
62.53
51.64
34.53
Sundry Debtors
258.92
214.88
170.67
146.97
118.83
30.27
78.91
69.32
57.39
Cash & Bank
114.19
234.17
0.79
0.33
1.45
5.85
1.55
0.46
0.91
Other Current Assets
46.38
11.31
2.56
5.26
23.45
7.35
14.87
14.04
10.71
Short Term Loans & Adv.
39.92
33.02
22.85
15.40
20.71
4.79
11.49
11.66
9.48
Net Current Assets
601.70
578.92
226.45
203.71
78.67
-85.83
-2.36
-47.27
-56.30
Total Assets
1,218.13
1,107.83
684.18
557.49
413.13
191.90
283.23
249.80
190.11

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
54.35
76.31
97.93
35.04
45.46
17.74
45.62
34.16
29.30
PBT
159.34
158.81
157.81
73.45
69.10
37.59
69.72
54.23
31.93
Adjustment
33.73
37.49
37.81
32.62
31.72
-12.27
21.40
18.71
15.10
Changes in Working Capital
-100.60
-72.77
-54.33
-60.27
-30.87
-1.77
-25.14
-24.78
-10.71
Cash after chg. in Working capital
92.48
123.53
141.29
45.80
69.95
23.56
65.97
48.15
36.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.13
-47.22
-43.36
-10.75
-24.49
-5.81
-20.36
-14.00
-7.02
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-24.41
-283.92
-73.59
-19.50
-51.23
-20.78
-16.53
-33.99
-21.98
Net Fixed Assets
-68.19
-97.30
-42.25
-113.34
-81.96
61.35
-16.81
-35.62
Net Investments
-31.04
0.00
-3.50
-0.01
0.00
-0.10
0.00
1.00
Others
74.82
-186.62
-27.84
93.85
30.73
-82.03
0.28
0.63
Cash from Financing Activity
-25.31
258.81
-23.83
-15.88
0.05
8.13
-27.96
-0.68
-6.64
Net Cash Inflow / Outflow
4.63
51.20
0.51
-0.34
-5.73
5.08
1.13
-0.51
0.68
Opening Cash & Equivalents
51.99
0.79
0.33
0.67
5.85
0.76
0.40
0.91
0.24
Closing Cash & Equivalent
56.62
51.99
0.79
0.33
1.45
5.85
1.53
0.40
0.91

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
96.63
85.29
46.57
135.77
6928.62
988.80
422.33
240.54
0.00
ROA
10.24%
13.22%
18.85%
10.62%
16.53%
10.36%
19.77%
18.72%
14.68%
ROE
12.42%
17.76%
31.13%
19.06%
58.54%
34.59%
54.81%
81.99%
91.03%
ROCE
16.56%
22.71%
33.80%
20.06%
36.94%
23.13%
36.57%
36.43%
27.11%
Fixed Asset Turnover
1.92
2.25
2.75
1.98
4.46
1.23
2.76
3.14
2.94
Receivable days
78.65
70.35
60.75
83.07
47.44
132.52
70.18
68.05
77.73
Inventory Days
85.24
80.33
76.13
99.78
41.03
121.71
54.05
46.28
46.77
Payable days
41.01
48.55
40.84
54.11
34.15
94.77
43.40
42.40
46.31
Cash Conversion Cycle
122.89
102.13
96.04
128.73
54.31
159.46
80.83
71.93
78.19
Total Debt/Equity
0.03
0.05
0.27
0.40
1.16
6.03
0.95
1.91
4.01
Interest Cover
30.16
15.88
16.53
8.13
5.01
7.11
7.27
6.07
4.28

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Flair Writing Indu. - Quarterly Results
    28th Jul 2025, 17:11 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.