Innokaiz India Ltd
BSE:543905
Intrinsic Value
The intrinsic value of one INNOKAIZ stock under the Base Case scenario is 40.12 INR. Compared to the current market price of 18.25 INR, Innokaiz India Ltd is Undervalued by 55%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Innokaiz India Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Innokaiz India Ltd
Balance Sheet Decomposition
Innokaiz India Ltd
Current Assets | 581.5m |
Cash & Short-Term Investments | 46.6m |
Receivables | 484m |
Other Current Assets | 50.9m |
Non-Current Assets | 256m |
Long-Term Investments | 241.6m |
PP&E | 12.8m |
Other Non-Current Assets | 1.6m |
Free Cash Flow Analysis
Innokaiz India Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Innokaiz India Ltd
Revenue
|
776.3m
INR
|
Cost of Revenue
|
-683.4m
INR
|
Gross Profit
|
93m
INR
|
Operating Expenses
|
-56.3m
INR
|
Operating Income
|
36.7m
INR
|
Other Expenses
|
-15.7m
INR
|
Net Income
|
21m
INR
|
INNOKAIZ Profitability Score
Profitability Due Diligence
Innokaiz India Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Score
Innokaiz India Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
INNOKAIZ Solvency Score
Solvency Due Diligence
Innokaiz India Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Score
Innokaiz India Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
INNOKAIZ Price Targets Summary
Innokaiz India Ltd
Dividends
Current shareholder yield for INNOKAIZ 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 INNOKAIZ stock under the Base Case scenario is 40.12 INR.
Compared to the current market price of 18.25 INR, Innokaiz India Ltd is Undervalued by 55%.