First Time Loading...
K

Kaya Ltd
NSE:KAYA

Watchlist Manager
Kaya Ltd
NSE:KAYA
Watchlist
Price: 344.2 INR -0.36% Market Closed
Updated: Apr 29, 2024

Intrinsic Value

Kaya Ltd. provides health care aesthetics, beauty and personal care products and services. [ Read More ]

The intrinsic value of one KAYA stock under the Base Case scenario is 445.98 INR. Compared to the current market price of 344.2 INR, Kaya Ltd is Undervalued by 23%.

Key Points:
KAYA Intrinsic Value
Base Case
445.98 INR
Undervaluation 23%
Intrinsic Value
Price
K
Worst Case
Base Case
Best Case

Valuation Backtest
Kaya Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling KAYA stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Kaya Ltd

Provide an overview of the primary business activities
of Kaya Ltd.

What unique competitive advantages
does Kaya Ltd hold over its rivals?

What risks and challenges
does Kaya Ltd face in the near future?

Summarize the latest earnings call
of Kaya Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Kaya Ltd.

Provide P/S
for Kaya Ltd.

Provide P/E
for Kaya Ltd.

Provide P/OCF
for Kaya Ltd.

Provide P/FCFE
for Kaya Ltd.

Provide P/B
for Kaya Ltd.

Provide EV/S
for Kaya Ltd.

Provide EV/GP
for Kaya Ltd.

Provide EV/EBITDA
for Kaya Ltd.

Provide EV/EBIT
for Kaya Ltd.

Provide EV/OCF
for Kaya Ltd.

Provide EV/FCFF
for Kaya Ltd.

Provide EV/IC
for Kaya Ltd.

Show me price targets
for Kaya Ltd made by professional analysts.

What are the Revenue projections
for Kaya Ltd?

How accurate were the past Revenue estimates
for Kaya Ltd?

What are the Net Income projections
for Kaya Ltd?

How accurate were the past Net Income estimates
for Kaya Ltd?

What are the EPS projections
for Kaya Ltd?

How accurate were the past EPS estimates
for Kaya Ltd?

What are the EBIT projections
for Kaya Ltd?

How accurate were the past EBIT estimates
for Kaya Ltd?

Compare the revenue forecasts
for Kaya Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Kaya Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Kaya Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Kaya Ltd compared to its peers.

Compare the P/E ratios
of Kaya Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Kaya Ltd with its peers.

Analyze the financial leverage
of Kaya Ltd compared to its main competitors.

Show all profitability ratios
for Kaya Ltd.

Provide ROE
for Kaya Ltd.

Provide ROA
for Kaya Ltd.

Provide ROIC
for Kaya Ltd.

Provide ROCE
for Kaya Ltd.

Provide Gross Margin
for Kaya Ltd.

Provide Operating Margin
for Kaya Ltd.

Provide Net Margin
for Kaya Ltd.

Provide FCF Margin
for Kaya Ltd.

Show all solvency ratios
for Kaya Ltd.

Provide D/E Ratio
for Kaya Ltd.

Provide D/A Ratio
for Kaya Ltd.

Provide Interest Coverage Ratio
for Kaya Ltd.

Provide Altman Z-Score Ratio
for Kaya Ltd.

Provide Quick Ratio
for Kaya Ltd.

Provide Current Ratio
for Kaya Ltd.

Provide Cash Ratio
for Kaya Ltd.

What is the historical Revenue growth
over the last 5 years for Kaya Ltd?

What is the historical Net Income growth
over the last 5 years for Kaya Ltd?

What is the current Free Cash Flow
of Kaya Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Kaya Ltd.

Financials

Balance Sheet Decomposition
Kaya Ltd

Current Assets 1.1B
Cash & Short-Term Investments 590.7m
Receivables 38.9m
Other Current Assets 480.5m
Non-Current Assets 2.5B
Long-Term Investments 79m
PP&E 1.7B
Intangibles 757.4m
Other Non-Current Assets 17.5m
Current Liabilities 2.8B
Accounts Payable 494.6m
Other Current Liabilities 2.3B
Non-Current Liabilities 2.1B
Long-Term Debt 2B
Other Non-Current Liabilities 152.2m
Efficiency

Earnings Waterfall
Kaya Ltd

Revenue
4B INR
Cost of Revenue
-771.1m INR
Gross Profit
3.2B INR
Operating Expenses
-3.8B INR
Operating Income
-510.3m INR
Other Expenses
-353.5m INR
Net Income
-863.8m INR

Free Cash Flow Analysis
Kaya Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

KAYA Profitability Score
Profitability Due Diligence

Kaya Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

40/100
Profitability
Score

Kaya Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

KAYA Solvency Score
Solvency Due Diligence

Kaya Ltd's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Positive Net Debt
Short-Term Solvency
26/100
Solvency
Score

Kaya Ltd's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KAYA Price Targets Summary
Kaya Ltd

Wall Street analysts forecast KAYA stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for KAYA is 1 173 INR .

Lowest
Price Target
Not Available
Average
Price Target
1 173 INR
241% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

KAYA Price
Kaya Ltd

1M 1M
+7%
6M 6M
-1%
1Y 1Y
-1%
3Y 3Y
+24%
5Y 5Y
-47%
10Y 10Y
-76%
Annual Price Range
344.2
52w Low
306.6
52w High
387.6
Price Metrics
Average Annual Return -9.41%
Standard Deviation of Annual Returns 43.73%
Max Drawdown -85%
Shares Statistics
Market Capitalization 4.5B INR
Shares Outstanding 13 064 091
Percentage of Shares Shorted
N/A

KAYA Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Kaya Ltd

Country

India

Industry

Diversified Consumer Services

Market Cap

4.5B INR

Dividend Yield

0%

Description

Kaya Ltd. provides health care aesthetics, beauty and personal care products and services. The company is headquartered in Mumbai, Maharashtra and currently employs 605 full-time employees. The company went IPO on 2015-08-14. The firm offers specialty products and services, which are developed by its dermatologists. The company provides a range of skin and hair care products and services, such as remedying acne, pigmentation, dull skin concerns, overall skin health, hair concerns and other everyday skin and hair needs. The firm offers approximately 80+ products, including acne, brightening, everyday essentials, anti-ageing, derma naturals, body care, hair care and beauty facials. Its skin- and hair-based services include Oxygeneo Medifacial, Skin and Eye Threads, Profhilo Fillers, Restylane Lyft, Restylane Kysse, High-intensity focused ultrasound, and Hair threads. Its Body care portfolio includes CoolSculpting Technology, Enzymatic Resurfacing, Venus Legacy and Happy Intim intimate rejuvenation. Its skin care portfolio includes IV Boost, DNA Repair Therapy and Skin Boosters Jalupro.

Contact

MAHARASHTRA
Mumbai
23/C, Mahal Industrial Estate,, Mahakali Caves Road,, Near Paperbox Lane, Andheri (East)
https://www.kaya.in/

IPO

2015-08-14

Employees

605

Officers

Chairman & MD
Dr. Harshraj Charandas Mariwala
Chief Executive Officer
Mr. Rajiv Nair B.Com., M.B.A.
Company Secretary & Compliance Officer
Ms. Nitika Sunny Dalmia
Global CEO & MD of Kaya Middle East
Mr. Rajiv Suri
Chief Financial Officer
Mr. Arihant Dhariwal
VP & Head of Marketing
Mr. Nishant Nayyar
Show More
Head of Human Resources
Ms. Amrita Chowdhury
Show Less

See Also

Discover More
What is the Intrinsic Value of one KAYA stock?

The intrinsic value of one KAYA stock under the Base Case scenario is 445.98 INR.

Is KAYA stock undervalued or overvalued?

Compared to the current market price of 344.2 INR, Kaya Ltd is Undervalued by 23%.