Cera Sanitaryware Ltd
NSE:CERA
Intrinsic Value
The intrinsic value of one CERA stock under the Base Case scenario is 4 053.4 INR. Compared to the current market price of 6 492 INR, Cera Sanitaryware Ltd is Overvalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Cera Sanitaryware Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Cera Sanitaryware Ltd
Balance Sheet Decomposition
Cera Sanitaryware Ltd
Current Assets | 14.2B |
Cash & Short-Term Investments | 7.1B |
Receivables | 2.7B |
Other Current Assets | 4.4B |
Non-Current Assets | 4.4B |
Long-Term Investments | 304m |
PP&E | 4.1B |
Intangibles | 6.1m |
Other Non-Current Assets | 58.9m |
Free Cash Flow Analysis
Cera Sanitaryware Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Cera Sanitaryware Ltd
Revenue
|
19.3B
INR
|
Cost of Revenue
|
-9.1B
INR
|
Gross Profit
|
10.1B
INR
|
Operating Expenses
|
-7.6B
INR
|
Operating Income
|
2.6B
INR
|
Other Expenses
|
-127m
INR
|
Net Income
|
2.5B
INR
|
CERA Profitability Score
Profitability Due Diligence
Cera Sanitaryware Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Score
Cera Sanitaryware Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
CERA Solvency Score
Solvency Due Diligence
Cera Sanitaryware Ltd's solvency score is 98/100. The higher the solvency score, the more solvent the company is.
Score
Cera Sanitaryware Ltd's solvency score is 98/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CERA Price Targets Summary
Cera Sanitaryware Ltd
According to Wall Street analysts, the average 1-year price target for CERA is 7 484.08 INR with a low forecast of 6 312.5 INR and a high forecast of 9 331.35 INR.
Dividends
Current shareholder yield for CERA 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 CERA stock under the Base Case scenario is 4 053.4 INR.
Compared to the current market price of 6 492 INR, Cera Sanitaryware Ltd is Overvalued by 38%.