
Thanga Mayil Jewellery Ltd
NSE:THANGAMAYL

Intrinsic Value
The intrinsic value of one
THANGAMAYL
stock under the Base Case scenario is
1 848.22
INR.
Compared to the current market price of 2 082 INR,
Thanga Mayil Jewellery Ltd
is
Overvalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Thanga Mayil Jewellery Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Thanga Mayil Jewellery Ltd
Balance Sheet Decomposition
Thanga Mayil Jewellery Ltd
Current Assets | 16.8B |
Cash & Short-Term Investments | 1.8B |
Receivables | 90m |
Other Current Assets | 14.9B |
Non-Current Assets | 1.9B |
Long-Term Investments | 4m |
PP&E | 1.7B |
Intangibles | 15.7m |
Other Non-Current Assets | 218m |
Free Cash Flow Analysis
Thanga Mayil Jewellery Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Thanga Mayil Jewellery Ltd
Revenue
|
45.1B
INR
|
Cost of Revenue
|
-40.8B
INR
|
Gross Profit
|
4.3B
INR
|
Operating Expenses
|
-2B
INR
|
Operating Income
|
2.2B
INR
|
Other Expenses
|
-1.1B
INR
|
Net Income
|
1.2B
INR
|
THANGAMAYL Profitability Score
Profitability Due Diligence
Thanga Mayil Jewellery Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Thanga Mayil Jewellery Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
THANGAMAYL Solvency Score
Solvency Due Diligence
Thanga Mayil Jewellery Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Score
Thanga Mayil Jewellery Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
THANGAMAYL Price Targets Summary
Thanga Mayil Jewellery Ltd
According to Wall Street analysts, the average 1-year price target for
THANGAMAYL
is 2 548.36 INR
with a low forecast of 2 348.54 INR and a high forecast of 2 769.12 INR.
Dividends
Current shareholder yield for THANGAMAYL 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
THANGAMAYL
stock under the Base Case scenario is
1 848.22
INR.
Compared to the current market price of 2 082 INR,
Thanga Mayil Jewellery Ltd
is
Overvalued by 11%.