
BN Rathi Securities Ltd
BSE:523019

Intrinsic Value
The intrinsic value of one
BNRSEC
stock under the Base Case scenario is
19
INR.
Compared to the current market price of 24.72 INR,
BN Rathi Securities Ltd
is
Overvalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
BN Rathi Securities Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
BN Rathi Securities Ltd
Balance Sheet Decomposition
BN Rathi Securities Ltd
Current Assets | 958.1m |
Cash & Short-Term Investments | 727m |
Receivables | 171.9m |
Other Current Assets | 59.2m |
Non-Current Assets | 1.6B |
Long-Term Investments | 1.5B |
PP&E | 35.9m |
Intangibles | 1.2m |
Other Non-Current Assets | 24.2m |
Free Cash Flow Analysis
BN Rathi Securities Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
BN Rathi Securities Ltd
Revenue
|
530m
INR
|
Operating Expenses
|
-481.6m
INR
|
Operating Income
|
48.4m
INR
|
Other Expenses
|
65.3m
INR
|
Net Income
|
113.8m
INR
|
BNRSEC Profitability Score
Profitability Due Diligence
BN Rathi Securities Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
BN Rathi Securities Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
BNRSEC Solvency Score
Solvency Due Diligence
BN Rathi Securities Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Score
BN Rathi Securities Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BNRSEC Price Targets Summary
BN Rathi Securities Ltd
Dividends
Current shareholder yield for BNRSEC is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
BNRSEC
stock under the Base Case scenario is
19
INR.
Compared to the current market price of 24.72 INR,
BN Rathi Securities Ltd
is
Overvalued by 23%.