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 EBIT Multiple | 51.6x - 57.1x | 54.4x |
| Selected Fwd EBIT Multiple | 34.7x - 38.3x | 36.5x |
| Fair Value | ₹496.28 - ₹562.74 | ₹529.51 |
| Upside | -7.7% - 4.6% | -1.5% |
| Benchmarks | Ticker | Full Ticker |
| Crompton Greaves Consumer Electricals Limited | 539876 | BSE:539876 |
| EPACK Durable Limited | 544095 | BSE:544095 |
| Inflame Appliances Limited | 541083 | BSE:541083 |
| Greenchef Appliances Limited | GREENCHEF | NSEI:GREENCHEF |
| Stove Kraft Limited | 543260 | BSE:543260 |
| Bajaj Electricals Limited | 500031 | BSE:500031 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| 539876 | 544095 | 541083 | GREENCHEF | 543260 | 500031 | ||
| BSE:539876 | BSE:544095 | BSE:541083 | NSEI:GREENCHEF | BSE:543260 | BSE:500031 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 0.5% | NM- | 6.6% | NM- | 27.7% | -13.9% | |
| 3Y CAGR | -5.4% | 34.7% | NM- | 13.2% | -11.3% | -12.7% | |
| Latest Twelve Months | 14.9% | -0.7% | -29.2% | NM | 45.5% | -26.6% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 11.3% | 5.2% | -6.1% | 3.2% | 6.5% | 4.2% | |
| Prior Fiscal Year | 9.5% | 5.2% | 10.4% | 5.5% | 5.2% | 6.4% | |
| Latest Fiscal Year | 8.0% | 5.7% | 4.0% | 3.2% | 5.1% | 3.4% | |
| Latest Twelve Months | 8.7% | 4.6% | 5.5% | 3.4% | 5.5% | 2.9% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 2.73x | 1.76x | 1.75x | 0.60x | 1.57x | 1.63x | |
| EV / LTM EBITDA | 27.3x | 27.7x | 17.6x | 16.6x | 18.2x | 39.0x | |
| EV / LTM EBIT | 31.2x | 37.9x | 32.0x | 17.9x | 28.4x | 55.5x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 17.9x | 31.2x | 37.9x | ||||
| Historical EV / LTM EBIT | 23.4x | 58.1x | 62.7x | ||||
| Selected EV / LTM EBIT | 51.6x | 54.4x | 57.1x | ||||
| (x) LTM EBIT | 1,397 | 1,397 | 1,397 | ||||
| (=) Implied Enterprise Value | 72,156 | 75,954 | 79,751 | ||||
| (-) Non-shareholder Claims * | (15,581) | (15,581) | (15,581) | ||||
| (=) Equity Value | 56,575 | 60,372 | 64,170 | ||||
| (/) Shares Outstanding | 115.3 | 115.3 | 115.3 | ||||
| Implied Value Range | 490.49 | 523.42 | 556.35 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 490.49 | 523.42 | 556.35 | 537.75 | |||
| Upside / (Downside) | -8.8% | -2.7% | 3.5% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | 539876 | 544095 | 541083 | GREENCHEF | 543260 | 500031 | |
| Enterprise Value | 207,372 | 36,194 | 1,794 | 2,120 | 23,028 | 77,606 | |
| (+) Cash & Short Term Investments | 5,430 | 2,482 | 50 | 19 | 170 | 722 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Debt | (4,884) | (4,880) | (326) | (627) | (3,421) | (16,304) | |
| (-) Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 207,918 | 33,795 | 1,518 | 1,513 | 19,778 | 62,025 | |
| (/) Shares Outstanding | 643.8 | 96.0 | 7.3 | 23.3 | 33.1 | 115.3 | |
| Implied Stock Price | 322.95 | 352.15 | 206.80 | 65.00 | 597.95 | 537.75 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 322.95 | 352.15 | 206.80 | 65.00 | 597.95 | 537.75 | |
| Trading Currency | INR | INR | INR | INR | INR | INR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |