看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 16.2x - 17.9x | 17.0x |
| Selected Fwd P/E Multiple | 14.1x - 15.6x | 14.8x |
| Fair Value | ARS 37,233 - ARS 41,152 | ARS 39,193 |
| Upside | -7.1% - 2.7% | -2.2% |
| Benchmarks | - | Full Ticker |
| The South Indian Bank Limited | - | NSEI:SOUTHBANK |
| State Bank of India | - | NSEI:SBIN |
| City Union Bank Limited | - | NSEI:CUB |
| HDFC Bank Limited | - | NSEI:HDFCBANK |
| Fino Payments Bank Limited | - | NSEI:FINOPB |
| ICICI Bank Limited | - | BASE:IBN |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SOUTHBANK | SBIN | CUB | HDFCBANK | FINOPB | IBN | |||
| NSEI:SOUTHBANK | NSEI:SBIN | NSEI:CUB | NSEI:HDFCBANK | NSEI:FINOPB | BASE:IBN | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 34.0% | 96.3% | 8.3% | 21.0% | NM- | 39.8% | ||
| 3Y CAGR | 158.6% | 44.1% | 19.7% | 23.0% | 29.4% | 26.7% | ||
| Latest Twelve Months | 11.8% | 24.4% | 11.4% | 10.5% | 7.3% | 15.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.6% | 18.6% | 35.9% | 36.7% | 4.9% | 25.9% | ||
| Prior Fiscal Year | 22.6% | 21.0% | 40.2% | 28.0% | 6.2% | 31.0% | ||
| Latest Fiscal Year | 23.7% | 20.5% | 39.4% | 25.9% | 5.3% | 25.4% | ||
| Latest Twelve Months | 25.9% | 23.3% | 38.0% | 25.9% | 5.3% | 25.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 1.4x | 2.1x | 4.6x | 5.4x | 1.2x | 5.1x | ||
| LTM P/E Ratio | 5.3x | 8.9x | 12.0x | 20.8x | 22.1x | 20.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 5.3x | 12.0x | 22.1x | |||||
| Historical LTM P/E Ratio | 18.1x | 20.0x | 27.3x | |||||
| Selected P/E Multiple | 16.2x | 17.0x | 17.9x | |||||
| (x) LTM Net Income | 510,292 | 510,292 | 510,292 | |||||
| (=) Equity Value | 8,261,954 | 8,696,793 | 9,131,633 | |||||
| (/) Shares Outstanding | 3,064.1 | 3,064.1 | 3,064.1 | |||||
| Implied Value Range | 2,696.41 | 2,838.32 | 2,980.24 | |||||
| FX Rate: INR/ARS | 0.1 | 0.1 | 0.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 37,265.38 | 39,226.71 | 41,188.05 | 40,075.00 | ||||
| Upside / (Downside) | -7.0% | -2.1% | 2.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SOUTHBANK | SBIN | CUB | HDFCBANK | FINOPB | IBN | |
| Value of Common Equity | 66,637 | 7,038,402 | 130,828 | 14,737,014 | 20,488 | 8,884,864 | |
| (/) Shares Outstanding | 2,616.3 | 8,924.6 | 741.0 | 7,655.6 | 83.2 | 3,064.1 | |
| Implied Stock Price | 25.47 | 788.65 | 176.56 | 1,925.00 | 246.20 | 2,899.70 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.07 | |
| Implied Stock Price (Trading Cur) | 25.47 | 788.65 | 176.56 | 1,925.00 | 246.20 | 40,075.00 | |
| Trading Currency | INR | INR | INR | INR | INR | ARS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.07 | |