Satia Industries Ltd
NSE:SATIA
Intrinsic Value
The intrinsic value of one SATIA stock under the Base Case scenario is 129.72 INR. Compared to the current market price of 70.17 INR, Satia Industries Ltd is Undervalued by 46%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Satia Industries Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Satia Industries Ltd
Balance Sheet Decomposition
Satia Industries Ltd
Current Assets | 4.4B |
Cash & Short-Term Investments | 231.8m |
Receivables | 1.6B |
Other Current Assets | 2.6B |
Non-Current Assets | 9.6B |
Long-Term Investments | 7.4m |
PP&E | 8.7B |
Intangibles | 18.2m |
Other Non-Current Assets | 908m |
Free Cash Flow Analysis
Satia Industries Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Satia Industries Ltd
Revenue
|
17.2B
INR
|
Cost of Revenue
|
-7.4B
INR
|
Gross Profit
|
9.8B
INR
|
Operating Expenses
|
-7.2B
INR
|
Operating Income
|
2.7B
INR
|
Other Expenses
|
-561.1m
INR
|
Net Income
|
2.1B
INR
|
SATIA Profitability Score
Profitability Due Diligence
Satia Industries Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
Score
Satia Industries Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
SATIA Solvency Score
Solvency Due Diligence
Satia Industries Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Score
Satia Industries Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SATIA Price Targets Summary
Satia Industries Ltd
Dividends
Current shareholder yield for SATIA 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 SATIA stock under the Base Case scenario is 129.72 INR.
Compared to the current market price of 70.17 INR, Satia Industries Ltd is Undervalued by 46%.