Niraj Cement Structurals Ltd
NSE:NIRAJ
Intrinsic Value
The intrinsic value of one NIRAJ stock under the Base Case scenario is 21.37 INR. Compared to the current market price of 54.02 INR, Niraj Cement Structurals Ltd is Overvalued by 60%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Niraj Cement Structurals Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Niraj Cement Structurals Ltd
Balance Sheet Decomposition
Niraj Cement Structurals Ltd
Current Assets | 3.1B |
Cash & Short-Term Investments | 413.3m |
Receivables | 2.3B |
Other Current Assets | 386.3m |
Non-Current Assets | 748.1m |
Long-Term Investments | 228.9m |
PP&E | 115.7m |
Other Non-Current Assets | 403.5m |
Free Cash Flow Analysis
Niraj Cement Structurals Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Niraj Cement Structurals Ltd
Revenue
|
5.1B
INR
|
Cost of Revenue
|
-4.8B
INR
|
Gross Profit
|
282m
INR
|
Operating Expenses
|
-141m
INR
|
Operating Income
|
141m
INR
|
Other Expenses
|
9.8m
INR
|
Net Income
|
150.8m
INR
|
NIRAJ Profitability Score
Profitability Due Diligence
Niraj Cement Structurals Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Niraj Cement Structurals Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
NIRAJ Solvency Score
Solvency Due Diligence
Niraj Cement Structurals Ltd's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Score
Niraj Cement Structurals Ltd's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NIRAJ Price Targets Summary
Niraj Cement Structurals Ltd
Dividends
Current shareholder yield for NIRAJ 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 NIRAJ stock under the Base Case scenario is 21.37 INR.
Compared to the current market price of 54.02 INR, Niraj Cement Structurals Ltd is Overvalued by 60%.