Tinna Rubber and Infrastructure Ltd
BSE:530475
Intrinsic Value
The intrinsic value of one TINNARUBR stock under the Base Case scenario is 768.64 INR. Compared to the current market price of 961.55 INR, Tinna Rubber and Infrastructure Ltd is Overvalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Tinna Rubber and Infrastructure Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Tinna Rubber and Infrastructure Ltd
Balance Sheet Decomposition
Tinna Rubber and Infrastructure Ltd
Current Assets | 1.3B |
Cash & Short-Term Investments | 43.1m |
Receivables | 387.9m |
Other Current Assets | 836.2m |
Non-Current Assets | 2.1B |
Long-Term Investments | 415.5m |
PP&E | 1.6B |
Intangibles | 1.4m |
Other Non-Current Assets | 81.1m |
Free Cash Flow Analysis
Tinna Rubber and Infrastructure Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Tinna Rubber and Infrastructure Ltd
Revenue
|
4.9B
INR
|
Cost of Revenue
|
-2.6B
INR
|
Gross Profit
|
2.2B
INR
|
Operating Expenses
|
-1.5B
INR
|
Operating Income
|
722.9m
INR
|
Other Expenses
|
-199.5m
INR
|
Net Income
|
523.4m
INR
|
TINNARUBR Profitability Score
Profitability Due Diligence
Tinna Rubber and Infrastructure Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
Score
Tinna Rubber and Infrastructure Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
TINNARUBR Solvency Score
Solvency Due Diligence
Tinna Rubber and Infrastructure Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Score
Tinna Rubber and Infrastructure Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TINNARUBR Price Targets Summary
Tinna Rubber and Infrastructure Ltd
Dividends
Current shareholder yield for TINNARUBR 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 TINNARUBR stock under the Base Case scenario is 768.64 INR.
Compared to the current market price of 961.55 INR, Tinna Rubber and Infrastructure Ltd is Overvalued by 20%.