
Kothari Petrochemicals Ltd
NSE:KOTHARIPET

Intrinsic Value
The intrinsic value of one
KOTHARIPET
stock under the Base Case scenario is
138.47
INR.
Compared to the current market price of 155.58 INR,
Kothari Petrochemicals Ltd
is
Overvalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kothari Petrochemicals Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Kothari Petrochemicals Ltd
Balance Sheet Decomposition
Kothari Petrochemicals Ltd
Current Assets | 1.8B |
Cash & Short-Term Investments | 909.6m |
Receivables | 558.4m |
Other Current Assets | 314.1m |
Non-Current Assets | 1.6B |
Long-Term Investments | 344.4m |
PP&E | 1.2B |
Intangibles | 7.1m |
Other Non-Current Assets | 754k |
Free Cash Flow Analysis
Kothari Petrochemicals Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Kothari Petrochemicals Ltd
Revenue
|
6.2B
INR
|
Cost of Revenue
|
-4.5B
INR
|
Gross Profit
|
1.7B
INR
|
Operating Expenses
|
-959.7m
INR
|
Operating Income
|
747.8m
INR
|
Other Expenses
|
-110.6m
INR
|
Net Income
|
637.2m
INR
|
KOTHARIPET Profitability Score
Profitability Due Diligence
Kothari Petrochemicals Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Score
Kothari Petrochemicals Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
KOTHARIPET Solvency Score
Solvency Due Diligence
Kothari Petrochemicals Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Score
Kothari Petrochemicals Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KOTHARIPET Price Targets Summary
Kothari Petrochemicals Ltd
Dividends
Current shareholder yield for KOTHARIPET 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
KOTHARIPET
stock under the Base Case scenario is
138.47
INR.
Compared to the current market price of 155.58 INR,
Kothari Petrochemicals Ltd
is
Overvalued by 11%.