Pil Italica Lifestyle Ltd
NSE:PILITA
Intrinsic Value
The intrinsic value of one PILITA stock under the Base Case scenario is 5.7 INR. Compared to the current market price of 15.38 INR, Pil Italica Lifestyle Ltd is Overvalued by 63%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Pil Italica Lifestyle Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Pil Italica Lifestyle Ltd
Balance Sheet Decomposition
Pil Italica Lifestyle Ltd
Current Assets | 627.1m |
Cash & Short-Term Investments | 20.8m |
Receivables | 381.5m |
Other Current Assets | 224.8m |
Non-Current Assets | 385.6m |
Long-Term Investments | 24.9m |
PP&E | 353m |
Intangibles | 1.4m |
Other Non-Current Assets | 6.4m |
Free Cash Flow Analysis
Pil Italica Lifestyle Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Pil Italica Lifestyle Ltd
Revenue
|
981.6m
INR
|
Cost of Revenue
|
-551.4m
INR
|
Gross Profit
|
430.2m
INR
|
Operating Expenses
|
-362.1m
INR
|
Operating Income
|
68.1m
INR
|
Other Expenses
|
-20.9m
INR
|
Net Income
|
47.2m
INR
|
PILITA Profitability Score
Profitability Due Diligence
Pil Italica Lifestyle Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
Pil Italica Lifestyle Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
PILITA Solvency Score
Solvency Due Diligence
Pil Italica Lifestyle Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Score
Pil Italica Lifestyle Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PILITA Price Targets Summary
Pil Italica Lifestyle Ltd
Dividends
Current shareholder yield for PILITA 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 PILITA stock under the Base Case scenario is 5.7 INR.
Compared to the current market price of 15.38 INR, Pil Italica Lifestyle Ltd is Overvalued by 63%.