Inari Amertron Bhd
KLSE:INARI
Intrinsic Value
The intrinsic value of one INARI stock under the Base Case scenario is 2.04 MYR. Compared to the current market price of 1.71 MYR, Inari Amertron Bhd is Undervalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Inari Amertron Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Inari Amertron Bhd
Balance Sheet Decomposition
Inari Amertron Bhd
Current Assets | 2.7B |
Cash & Short-Term Investments | 2.2B |
Receivables | 332.4m |
Other Current Assets | 172.2m |
Non-Current Assets | 776.2m |
PP&E | 746.3m |
Intangibles | 10.4m |
Other Non-Current Assets | 19.6m |
Free Cash Flow Analysis
Inari Amertron Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Inari Amertron Bhd
Revenue
|
1.4B
MYR
|
Cost of Revenue
|
-1.1B
MYR
|
Gross Profit
|
298.9m
MYR
|
Operating Expenses
|
-150.3m
MYR
|
Operating Income
|
148.6m
MYR
|
Other Expenses
|
93.9m
MYR
|
Net Income
|
242.5m
MYR
|
INARI Profitability Score
Profitability Due Diligence
Inari Amertron Bhd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Score
Inari Amertron Bhd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
INARI Solvency Score
Solvency Due Diligence
Inari Amertron Bhd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Inari Amertron Bhd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
INARI Price Targets Summary
Inari Amertron Bhd
According to Wall Street analysts, the average 1-year price target for INARI is 2.86 MYR with a low forecast of 2.07 MYR and a high forecast of 4.42 MYR.
Dividends
Current shareholder yield for INARI 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 INARI stock under the Base Case scenario is 2.04 MYR.
Compared to the current market price of 1.71 MYR, Inari Amertron Bhd is Undervalued by 16%.