Hariom Pipe Industries Ltd
NSE:HARIOMPIPE
Intrinsic Value
The intrinsic value of one HARIOMPIPE stock under the Base Case scenario is 648.08 INR. Compared to the current market price of 438.85 INR, Hariom Pipe Industries Ltd is Undervalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hariom Pipe Industries Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Hariom Pipe Industries Ltd
Balance Sheet Decomposition
Hariom Pipe Industries Ltd
Current Assets | 7.5B |
Cash & Short-Term Investments | 255.2m |
Receivables | 2B |
Other Current Assets | 5.2B |
Non-Current Assets | 4.4B |
Long-Term Investments | 43.5m |
PP&E | 4.4B |
Intangibles | 879k |
Other Non-Current Assets | 43.8m |
Free Cash Flow Analysis
Hariom Pipe Industries Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Hariom Pipe Industries Ltd
Revenue
|
13.6B
INR
|
Cost of Revenue
|
-11.1B
INR
|
Gross Profit
|
2.4B
INR
|
Operating Expenses
|
-1.2B
INR
|
Operating Income
|
1.3B
INR
|
Other Expenses
|
-633.9m
INR
|
Net Income
|
617.3m
INR
|
HARIOMPIPE Profitability Score
Profitability Due Diligence
Hariom Pipe Industries Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
Hariom Pipe Industries Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
HARIOMPIPE Solvency Score
Solvency Due Diligence
Hariom Pipe Industries Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Score
Hariom Pipe Industries Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HARIOMPIPE Price Targets Summary
Hariom Pipe Industries Ltd
Dividends
Current shareholder yield for HARIOMPIPE 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 HARIOMPIPE stock under the Base Case scenario is 648.08 INR.
Compared to the current market price of 438.85 INR, Hariom Pipe Industries Ltd is Undervalued by 32%.