Jyoti Structures Ltd
NSE:JYOTISTRUC
Intrinsic Value
The intrinsic value of one JYOTISTRUC stock under the Base Case scenario is 4.68 INR. Compared to the current market price of 17.04 INR, Jyoti Structures Ltd is Overvalued by 73%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Jyoti Structures Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Jyoti Structures Ltd
Balance Sheet Decomposition
Jyoti Structures Ltd
Current Assets | 24.3B |
Cash & Short-Term Investments | 1.5B |
Receivables | 21B |
Other Current Assets | 1.8B |
Non-Current Assets | 425m |
Long-Term Investments | 47.3m |
PP&E | 364.3m |
Intangibles | 13.4m |
Free Cash Flow Analysis
Jyoti Structures Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Jyoti Structures Ltd
Revenue
|
4.6B
INR
|
Cost of Revenue
|
-3.2B
INR
|
Gross Profit
|
1.5B
INR
|
Operating Expenses
|
-1.2B
INR
|
Operating Income
|
231m
INR
|
Other Expenses
|
146.6m
INR
|
Net Income
|
377.6m
INR
|
JYOTISTRUC Profitability Score
Profitability Due Diligence
Jyoti Structures Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Score
Jyoti Structures Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
JYOTISTRUC Solvency Score
Solvency Due Diligence
Jyoti Structures Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Score
Jyoti Structures Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
JYOTISTRUC Price Targets Summary
Jyoti Structures Ltd
Dividends
Current shareholder yield for JYOTISTRUC 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 JYOTISTRUC stock under the Base Case scenario is 4.68 INR.
Compared to the current market price of 17.04 INR, Jyoti Structures Ltd is Overvalued by 73%.