
Lakshmi Machine Works Ltd
NSE:LAXMIMACH

Intrinsic Value
The intrinsic value of one
LAXMIMACH
stock under the Base Case scenario is
6 706.91
INR.
Compared to the current market price of 16 190 INR,
Lakshmi Machine Works Ltd
is
Overvalued by 59%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Lakshmi Machine Works Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Lakshmi Machine Works Ltd
Balance Sheet Decomposition
Lakshmi Machine Works Ltd
Current Assets | 22.7B |
Cash & Short-Term Investments | 11.9B |
Receivables | 2.5B |
Other Current Assets | 8.4B |
Non-Current Assets | 17.6B |
Long-Term Investments | 7.5B |
PP&E | 9.7B |
Intangibles | 140.9m |
Other Non-Current Assets | 319.3m |
Free Cash Flow Analysis
Lakshmi Machine Works Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Lakshmi Machine Works Ltd
Revenue
|
41.8B
INR
|
Cost of Revenue
|
-26.3B
INR
|
Gross Profit
|
15.5B
INR
|
Operating Expenses
|
-13.1B
INR
|
Operating Income
|
2.4B
INR
|
Other Expenses
|
514.9m
INR
|
Net Income
|
2.9B
INR
|
LAXMIMACH Profitability Score
Profitability Due Diligence
Lakshmi Machine Works Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Lakshmi Machine Works Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
LAXMIMACH Solvency Score
Solvency Due Diligence
Lakshmi Machine Works Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Score
Lakshmi Machine Works Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LAXMIMACH Price Targets Summary
Lakshmi Machine Works Ltd
According to Wall Street analysts, the average 1-year price target for
LAXMIMACH
is 12 248.67 INR
with a low forecast of 8 100.2 INR and a high forecast of 16 796.85 INR.
Dividends
Current shareholder yield for LAXMIMACH 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
LAXMIMACH
stock under the Base Case scenario is
6 706.91
INR.
Compared to the current market price of 16 190 INR,
Lakshmi Machine Works Ltd
is
Overvalued by 59%.