Elegant Marbles & Grani Industries Intrinsic Value
ELEMARB Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹255.00 | ₹204.00 - ₹306.00 | +24.5% | EPS: ₹10.20, Sector P/E: 25x |
| Book Value Method | asset | ₹512.25 | ₹461.03 - ₹563.48 | +150.0% | Book Value/Share: ₹483.33, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹145.00 | ₹130.50 - ₹159.50 | -29.2% | Revenue/Share: ₹96.67, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹169.67 | ₹152.70 - ₹186.64 | -17.2% | EBITDA: ₹5.00Cr, EV/EBITDA: 12x |
| PEG Ratio Method | growth | ₹69.66 | ₹62.69 - ₹76.63 | -66.0% | EPS Growth: 8.5%, Fair P/E: 6.8x |
| Growth Adjusted P/E | growth | ₹182.83 | ₹164.55 - ₹201.11 | -10.8% | Revenue Growth: -0.8%, Adj P/E: 17.9x |
| Graham Defensive Method | conservative | ₹333.05 | ₹299.75 - ₹366.36 | +62.5% | EPS: ₹10.20, BVPS: ₹483.33 |
| Dividend Yield Method | dividend | ₹61.47 | ₹55.32 - ₹67.62 | -70.0% | DPS: ₹1.00, Target Yield: 3.0% |
Want to compare with current market value? Check ELEMARB share price latest .
Valuation Comparison Chart
ELEMARB Intrinsic Value Analysis
What is the intrinsic value of ELEMARB?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Elegant Marbles & Grani Industries (ELEMARB) is ₹182.83 (median value). With the current market price of ₹204.90, this represents a -10.8% variance from our estimated fair value.
The valuation range spans from ₹61.47 to ₹512.25, indicating ₹61.47 - ₹512.25.
Is ELEMARB undervalued or overvalued?
Based on our multi-method analysis, Elegant Marbles & Grani Industries (ELEMARB) appears to be trading above median value by approximately 10.8%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 40.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.04 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 2.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 8.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.19x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Elegant Marbles & Grani Industries
Additional stock information and data for ELEMARB
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-5 Cr | ₹-5 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-6 Cr | ₹-6 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹5 Cr | ₹2 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹-3 Cr | ₹-3 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹-7 Cr | ₹-7 Cr | Negative Cash Flow | 3/10 |