Shricon Industries Intrinsic Value

SHRICON • Financial Services
Current Stock Price
₹192.70
Primary Intrinsic Value
₹61.20
Market Cap
₹19.3 Cr
-64.8% Downside
Median Value
₹67.75
Value Range
₹39 - ₹160
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

SHRICON Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹61.20 ₹48.96 - ₹73.44 -68.2% EPS: ₹5.10, Sector P/E: 12x
Book Value Method asset ₹38.54 ₹34.69 - ₹42.39 -80.0% Book Value/Share: ₹40.00, P/B: 0.8x
Revenue Multiple Method revenue ₹57.81 ₹52.03 - ₹63.59 -70.0% Revenue/Share: ₹20.00, P/S: 1.0x
EBITDA Multiple Method earnings ₹77.08 ₹69.37 - ₹84.79 -60.0% EBITDA: ₹1.00Cr, EV/EBITDA: 5x
PEG Ratio Method growth ₹79.48 ₹71.53 - ₹87.43 -58.8% EPS Growth: 19.5%, Fair P/E: 15.6x
Growth Adjusted P/E growth ₹57.81 ₹52.03 - ₹63.59 -70.0% Revenue Growth: 15.0%, Adj P/E: 8.6x
ROE Based Valuation profitability ₹160.00 ₹144.00 - ₹176.00 -17.0% ROE: 25.0%, P/E Multiple: 16x
Graham Defensive Method conservative ₹67.75 ₹60.98 - ₹74.53 -64.8% EPS: ₹5.10, BVPS: ₹40.00
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check SHRICON share price latest .

Valuation Comparison Chart

SHRICON Intrinsic Value Analysis

What is the intrinsic value of SHRICON?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Shricon Industries (SHRICON) is ₹67.75 (median value). With the current market price of ₹192.70, this represents a -64.8% variance from our estimated fair value.

The valuation range spans from ₹38.54 to ₹160.00, indicating ₹38.54 - ₹160.00.

Is SHRICON undervalued or overvalued?

Based on our multi-method analysis, Shricon Industries (SHRICON) appears to be trading above calculated value by approximately 64.8%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Debt to Equity Ratio 1.00 Industry Standard: <0.5 Below 1.0 Indicates financial leverage level
Return on Equity 25.0% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin -109.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.50x Industry Standard: 1.0x+ Above 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2024 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2023 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2022 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2021 ₹0 Cr ₹-1 Cr Negative Cash Flow 3/10