Maruti Interior Products Ltd
BSE:543464
Intrinsic Value
The intrinsic value of one SPITZE stock under the Base Case scenario is 52.06 INR. Compared to the current market price of 126.65 INR, Maruti Interior Products Ltd is Overvalued by 59%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Maruti Interior Products Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Maruti Interior Products Ltd
Balance Sheet Decomposition
Maruti Interior Products Ltd
Current Assets | 218.7m |
Cash & Short-Term Investments | 16.2m |
Receivables | 98.9m |
Other Current Assets | 103.5m |
Non-Current Assets | 233.6m |
Long-Term Investments | 485k |
PP&E | 230.6m |
Other Non-Current Assets | 2.5m |
Free Cash Flow Analysis
Maruti Interior Products Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Maruti Interior Products Ltd
Revenue
|
363.4m
INR
|
Cost of Revenue
|
-229.1m
INR
|
Gross Profit
|
134.3m
INR
|
Operating Expenses
|
-93.6m
INR
|
Operating Income
|
40.7m
INR
|
Other Expenses
|
-13.8m
INR
|
Net Income
|
26.9m
INR
|
SPITZE Profitability Score
Profitability Due Diligence
Maruti Interior Products Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Maruti Interior Products Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
SPITZE Solvency Score
Solvency Due Diligence
Maruti Interior Products Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Score
Maruti Interior Products Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SPITZE Price Targets Summary
Maruti Interior Products Ltd
Dividends
Current shareholder yield for SPITZE 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 SPITZE stock under the Base Case scenario is 52.06 INR.
Compared to the current market price of 126.65 INR, Maruti Interior Products Ltd is Overvalued by 59%.