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 Ps Multiple | 1.6x - 1.7x | 1.6x |
| Selected Fwd Ps Multiple | 1.2x - 1.4x | 1.3x |
| Fair Value | ₹9,036 - ₹9,988 | ₹9,512 |
| Upside | 3.6% - 14.5% | 9.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Mahindra EPC Irrigation Limited | 52,375,400.0% | BSE:523754 |
| SNL Bearings Limited | 50,582,700.0% | BSE:505827 |
| Shaily Engineering Plastics Limited | 50,142,300.0% | BSE:501423 |
| NRB Industrial Bearings Limited | 53,545,800.0% | BSE:535458 |
| Megatherm Induction Limited | - | NSEI:MEGATHERM |
| Force Motors Limited | 50,003,300.0% | BSE:500033 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 523754 | 505827 | 501423 | 535458 | MEGATHERM | 500033 | |||
| BSE:523754 | BSE:505827 | BSE:501423 | BSE:535458 | NSEI:MEGATHERM | BSE:500033 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 0.2% | 3.3% | 13.7% | 5.4% | 23.2% | 13.7% | ||
| 3Y CAGR | 0.8% | 9.4% | 21.3% | 9.0% | 41.2% | 51.8% | ||
| Latest Twelve Months | -5.3% | 2.7% | 21.7% | -13.1% | NM | 19.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.8% | 16.8% | 7.1% | -21.0% | 4.8% | 0.7% | ||
| Prior Fiscal Year | -5.9% | 17.1% | 5.8% | -13.5% | 5.3% | 2.7% | ||
| Latest Fiscal Year | 0.6% | 16.4% | 8.9% | -35.6% | 6.8% | 5.6% | ||
| Latest Twelve Months | 1.0% | 20.7% | 11.3% | -42.5% | 7.3% | 6.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 65.2x | 7.6x | 46.7x | -16.3x | 13.1x | 10.5x | ||
| Price / LTM Sales | 1.5x | 2.7x | 9.4x | 0.8x | 1.7x | 1.5x | ||
| LTM P/E Ratio | 151.2x | 12.9x | 82.6x | -2.0x | 23.2x | 22.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.8x | 1.7x | 9.4x | |||||
| Historical LTM P/S Ratio | 0.3x | 0.4x | 1.5x | |||||
| Selected Price / Sales Multiple | 1.6x | 1.6x | 1.7x | |||||
| (x) LTM Sales | 77,269 | 77,269 | 77,269 | |||||
| (=) Equity Value | 120,662 | 127,013 | 133,363 | |||||
| (/) Shares Outstanding | 13.2 | 13.2 | 13.2 | |||||
| Implied Value Range | 9,157.54 | 9,639.51 | 10,121.49 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 9,157.54 | 9,639.51 | 10,121.49 | 8,720.90 | ||||
| Upside / (Downside) | 5.0% | 10.5% | 16.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 523754 | 505827 | 501423 | 535458 | MEGATHERM | 500033 | |
| Value of Common Equity | 3,704 | 1,309 | 69,315 | 551 | 5,208 | 114,909 | |
| (/) Shares Outstanding | 27.9 | 3.6 | 46.0 | 24.2 | 18.8 | 13.2 | |
| Implied Stock Price | 132.60 | 362.55 | 1,508.40 | 22.76 | 276.40 | 8,720.90 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 132.60 | 362.55 | 1,508.40 | 22.76 | 276.40 | 8,720.90 | |
| 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 | |