Sika Interplant Systems Intrinsic Value

SIKA • Aerospace & Defense
Current Stock Price
₹1012.30
Primary Intrinsic Value
₹303.69
Market Cap
₹404.9 Cr
-66.1% Downside
Median Value
₹343.13
Value Range
₹304 - ₹1440
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

SIKA Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹303.69 ₹242.95 - ₹364.43 -70.0% EPS: ₹16.88, Sector P/E: 12x
Book Value Method asset ₹310.00 ₹279.00 - ₹341.00 -69.4% Book Value/Share: ₹310.00, P/B: 1.0x
Revenue Multiple Method revenue ₹424.00 ₹381.60 - ₹466.40 -58.1% Revenue/Share: ₹530.00, P/S: 0.8x
EBITDA Multiple Method earnings ₹707.62 ₹636.86 - ₹778.38 -30.1% EBITDA: ₹48.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹404.92 ₹323.94 - ₹485.90 -60.0% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹303.69 ₹273.32 - ₹334.06 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹303.69 ₹273.32 - ₹334.06 -70.0% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹1440.00 ₹1296.00 - ₹1584.00 +42.3% ROE: 29.0%, P/E Multiple: 16x
Graham Defensive Method conservative ₹343.13 ₹308.82 - ₹377.44 -66.1% EPS: ₹16.88, BVPS: ₹310.00
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

SIKA Intrinsic Value Analysis

What is the intrinsic value of SIKA?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Sika Interplant Systems (SIKA) is ₹343.13 (median value). With the current market price of ₹1012.30, this represents a -66.1% variance from our estimated fair value.

The valuation range spans from ₹303.69 to ₹1440.00, indicating ₹303.69 - ₹1440.00.

Is SIKA undervalued or overvalued?

Based on our multi-method analysis, Sika Interplant Systems (SIKA) appears to be trading above calculated value by approximately 66.1%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 17.25 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.23 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 29.0% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin 21.0% Industry Standard: 20%+ Above 20% Indicates operational efficiency level
Asset Turnover Ratio 1.39x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹8 Cr ₹7 Cr Positive Free Cash Flow 8/10
March 2024 ₹20 Cr ₹11 Cr Positive Free Cash Flow 8/10
March 2023 ₹-3 Cr ₹-3 Cr Negative Cash Flow 3/10
March 2022 ₹16 Cr ₹9 Cr Positive Free Cash Flow 8/10
March 2021 ₹8 Cr ₹4 Cr Positive Free Cash Flow 7/10