Tilaknagar Industries Ltd
NSE:TI

Watchlist Manager
Tilaknagar Industries Ltd Logo
Tilaknagar Industries Ltd
NSE:TI
Watchlist
Price: 338.65 INR 2.95%
Market Cap: 65.3B INR
Have any thoughts about
Tilaknagar Industries Ltd?
Write Note

Intrinsic Value

The intrinsic value of one TI stock under the Base Case scenario is 154.02 INR. Compared to the current market price of 338.65 INR, Tilaknagar Industries Ltd is Overvalued by 55%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TI Intrinsic Value
154.02 INR
Overvaluation 55%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Tilaknagar Industries Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for TI cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about TI?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Beverages Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Tilaknagar Industries Ltd

Provide an overview of the primary business activities
of Tilaknagar Industries Ltd.

What unique competitive advantages
does Tilaknagar Industries Ltd hold over its rivals?

What risks and challenges
does Tilaknagar Industries Ltd face in the near future?

Has there been any significant insider trading activity
in Tilaknagar Industries Ltd recently?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Tilaknagar Industries Ltd.

Provide P/S
for Tilaknagar Industries Ltd.

Provide P/E
for Tilaknagar Industries Ltd.

Provide P/OCF
for Tilaknagar Industries Ltd.

Provide P/FCFE
for Tilaknagar Industries Ltd.

Provide P/B
for Tilaknagar Industries Ltd.

Provide EV/S
for Tilaknagar Industries Ltd.

Provide EV/GP
for Tilaknagar Industries Ltd.

Provide EV/EBITDA
for Tilaknagar Industries Ltd.

Provide EV/EBIT
for Tilaknagar Industries Ltd.

Provide EV/OCF
for Tilaknagar Industries Ltd.

Provide EV/FCFF
for Tilaknagar Industries Ltd.

Provide EV/IC
for Tilaknagar Industries Ltd.

Show me price targets
for Tilaknagar Industries Ltd made by professional analysts.

What are the Revenue projections
for Tilaknagar Industries Ltd?

How accurate were the past Revenue estimates
for Tilaknagar Industries Ltd?

What are the Net Income projections
for Tilaknagar Industries Ltd?

How accurate were the past Net Income estimates
for Tilaknagar Industries Ltd?

What are the EPS projections
for Tilaknagar Industries Ltd?

How accurate were the past EPS estimates
for Tilaknagar Industries Ltd?

What are the EBIT projections
for Tilaknagar Industries Ltd?

How accurate were the past EBIT estimates
for Tilaknagar Industries Ltd?

Compare the revenue forecasts
for Tilaknagar Industries Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Tilaknagar Industries Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Tilaknagar Industries Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Tilaknagar Industries Ltd compared to its peers.

Compare the P/E ratios
of Tilaknagar Industries Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Tilaknagar Industries Ltd with its peers.

Analyze the financial leverage
of Tilaknagar Industries Ltd compared to its main competitors.

Show all profitability ratios
for Tilaknagar Industries Ltd.

Provide ROE
for Tilaknagar Industries Ltd.

Provide ROA
for Tilaknagar Industries Ltd.

Provide ROIC
for Tilaknagar Industries Ltd.

Provide ROCE
for Tilaknagar Industries Ltd.

Provide Gross Margin
for Tilaknagar Industries Ltd.

Provide Operating Margin
for Tilaknagar Industries Ltd.

Provide Net Margin
for Tilaknagar Industries Ltd.

Provide FCF Margin
for Tilaknagar Industries Ltd.

Show all solvency ratios
for Tilaknagar Industries Ltd.

Provide D/E Ratio
for Tilaknagar Industries Ltd.

Provide D/A Ratio
for Tilaknagar Industries Ltd.

Provide Interest Coverage Ratio
for Tilaknagar Industries Ltd.

Provide Altman Z-Score Ratio
for Tilaknagar Industries Ltd.

Provide Quick Ratio
for Tilaknagar Industries Ltd.

Provide Current Ratio
for Tilaknagar Industries Ltd.

Provide Cash Ratio
for Tilaknagar Industries Ltd.

What is the historical Revenue growth
over the last 5 years for Tilaknagar Industries Ltd?

What is the historical Net Income growth
over the last 5 years for Tilaknagar Industries Ltd?

What is the current Free Cash Flow
of Tilaknagar Industries Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Tilaknagar Industries Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Tilaknagar Industries Ltd

Current Assets 5.9B
Cash & Short-Term Investments 449.6m
Receivables 4.2B
Other Current Assets 1.3B
Non-Current Assets 4.4B
Long-Term Investments 371.8m
PP&E 4B
Intangibles 4.5m
Other Non-Current Assets 111.2m
Current Liabilities 2.6B
Accounts Payable 1.2B
Short-Term Debt 561.5m
Other Current Liabilities 788.1m
Non-Current Liabilities 1.2B
Long-Term Debt 649.2m
Other Non-Current Liabilities 590m
Efficiency

Earnings Waterfall
Tilaknagar Industries Ltd

Revenue
29.8B INR
Cost of Revenue
-23B INR
Gross Profit
6.9B INR
Operating Expenses
-5.2B INR
Operating Income
1.7B INR
Other Expenses
-131.2m INR
Net Income
1.5B INR

Free Cash Flow Analysis
Tilaknagar Industries Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

TI Profitability Score
Profitability Due Diligence

Tilaknagar Industries Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Exceptional 3-Years Revenue Growth
ROE is Increasing
ROIC is Increasing
64/100
Profitability
Score

Tilaknagar Industries Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

TI Solvency Score
Solvency Due Diligence

Tilaknagar Industries Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
66/100
Solvency
Score

Tilaknagar Industries Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TI Price Targets Summary
Tilaknagar Industries Ltd

Wall Street analysts forecast TI stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TI is 333.54 INR with a low forecast of 330.27 INR and a high forecast of 343.35 INR.

Lowest
Price Target
330.27 INR
2% Downside
Average
Price Target
333.54 INR
2% Downside
Highest
Price Target
343.35 INR
1% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for TI?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for TI 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

TI Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Tilaknagar Industries Ltd Logo
Tilaknagar Industries Ltd

Country

India

Industry

Beverages

Market Cap

65.3B INR

Dividend Yield

0.15%

Description

Tilaknagar Industries Ltd. engages in manufacture and sale of Indian made foreign liquor. The company is headquartered in Mumbai, Maharashtra. The company went IPO on 2010-07-15. The firm is primarily involved in the manufacturing and sale of Indian Made Foreign Liquor (IMFL) and extra neutral alcohol. The firm has diverse portfolio of brands in various liquor categories, including brandy, whisky, vodka, gin, and rum. Its brand portfolio includes Mansion House Brandy, Courrier Napoleon Brandy-Green, Courrier Napoleon Brandy-Red, Vodka, Mansion House Whiskey, Senate Royale Whiskey, Madira Rum, and Blue Lagoon Gin. The company provides a range of recipes, which includes Brandy Flip, Brandy Eggnog, Brandy High Ball, Brandy Milk Punch, Metropolitan, Lumumba, Chicago Cocktail, Apple Fizz, Lebrandy Milk Bonanza, Brandy Collins, Mata Hari, Cuban Libre, Brandy Smash, And The Warm Punch. The company has one owned facility, approximately three operating liquor subsidiaries, three leased and over nine tie-up units located across India. The company exports its products to East and South-East Asia, Africa, the Middle East, and Europe.

Contact

MAHARASHTRA
Mumbai
3rd Floor, Industrial Assurance Building, Churchgate
+912222831718
www.tilind.com

IPO

2010-07-15

Employees

238

Officers

Chairman & MD
Mr. Amit A. Dahanukar B.E (Elec.), M.S(USA)
Executive Director
Ms. Shivani Amit Dahanukar
Whole Time Director
Mr. Chemangala Ramachar Ramesh
Chief Financial Officer
Mr. Abhinav Gupta B.E., M.B.A.
General Manager of Legal
Ms. Hemangi Joshi Naik
Company Secretary & Compliance Officer
Mr. Minuzeer Yazdi Bamboat
Show More
Senior Vice President of Sales & Marketing
Colonel Bineet Walia
President of Corporate Development & Strategy
Mr. Ameya Deshpande
Chief Marketing Officer
Mr. Ahmed Rahimtoola
Sr. Manager of HR
Mr. Devrath Kadam
Show Less

See Also

Discover More
What is the Intrinsic Value of one TI stock?

The intrinsic value of one TI stock under the Base Case scenario is 154.02 INR.

Is TI stock undervalued or overvalued?

Compared to the current market price of 338.65 INR, Tilaknagar Industries Ltd is Overvalued by 55%.

Back to Top