
Manugraph India Ltd
NSE:MANUGRAPH

Intrinsic Value
The intrinsic value of one
MANUGRAPH
stock under the Base Case scenario is
26.59
INR.
Compared to the current market price of 19.98 INR,
Manugraph India Ltd
is
Undervalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Manugraph India Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Manugraph India Ltd
Balance Sheet Decomposition
Manugraph India Ltd
Current Assets | 489.8m |
Cash & Short-Term Investments | 30.8m |
Receivables | 61.3m |
Other Current Assets | 397.7m |
Non-Current Assets | 931.9m |
Long-Term Investments | 3.2m |
PP&E | 846.4m |
Intangibles | 5.4m |
Other Non-Current Assets | 76.9m |
Free Cash Flow Analysis
Manugraph India Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Manugraph India Ltd
Revenue
|
593.5m
INR
|
Cost of Revenue
|
-403m
INR
|
Gross Profit
|
190.5m
INR
|
Operating Expenses
|
-321.7m
INR
|
Operating Income
|
-131.2m
INR
|
Other Expenses
|
-135.7m
INR
|
Net Income
|
-266.9m
INR
|
MANUGRAPH Profitability Score
Profitability Due Diligence
Manugraph India Ltd's profitability score is 24/100. The higher the profitability score, the more profitable the company is.

Score
Manugraph India Ltd's profitability score is 24/100. The higher the profitability score, the more profitable the company is.
MANUGRAPH Solvency Score
Solvency Due Diligence
Manugraph India Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Score
Manugraph India Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MANUGRAPH Price Targets Summary
Manugraph India Ltd
Dividends
Current shareholder yield for MANUGRAPH 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
MANUGRAPH
stock under the Base Case scenario is
26.59
INR.
Compared to the current market price of 19.98 INR,
Manugraph India Ltd
is
Undervalued by 25%.