ELGI Rubber Co Ltd
NSE:ELGIRUBCO
Intrinsic Value
The intrinsic value of one ELGIRUBCO stock under the Base Case scenario is 61.71 INR. Compared to the current market price of 58.8 INR, ELGI Rubber Co Ltd is Undervalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
ELGI Rubber Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
ELGI Rubber Co Ltd
Balance Sheet Decomposition
ELGI Rubber Co Ltd
Current Assets | 2.7B |
Cash & Short-Term Investments | 355.3m |
Receivables | 662.7m |
Other Current Assets | 1.6B |
Non-Current Assets | 2.7B |
Long-Term Investments | 570m |
PP&E | 1.5B |
Intangibles | 255.5m |
Other Non-Current Assets | 344.8m |
Free Cash Flow Analysis
ELGI Rubber Co Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
ELGI Rubber Co Ltd
Revenue
|
3.8B
INR
|
Cost of Revenue
|
-1.8B
INR
|
Gross Profit
|
2.1B
INR
|
Operating Expenses
|
-2.1B
INR
|
Operating Income
|
17.4m
INR
|
Other Expenses
|
92.2m
INR
|
Net Income
|
109.6m
INR
|
ELGIRUBCO Profitability Score
Profitability Due Diligence
ELGI Rubber Co Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
ELGI Rubber Co Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
ELGIRUBCO Solvency Score
Solvency Due Diligence
ELGI Rubber Co Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Score
ELGI Rubber Co Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ELGIRUBCO Price Targets Summary
ELGI Rubber Co Ltd
Dividends
Current shareholder yield for ELGIRUBCO 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 ELGIRUBCO stock under the Base Case scenario is 61.71 INR.
Compared to the current market price of 58.8 INR, ELGI Rubber Co Ltd is Undervalued by 5%.