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 | 1.9x - 2.1x | 2.0x |
| Selected Fwd Ps Multiple | 2.0x - 2.2x | 2.1x |
| Fair Value | ₹1,648 - ₹1,822 | ₹1,735 |
| Upside | 4.6% - 15.6% | 10.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Sify Technologies Limited | - | NasdaqCM:SIFY |
| RailTel Corporation of India Limited | - | NSEI:RAILTEL |
| Steelman Telecom Limited | 54,362,200.0% | BSE:543622 |
| HFCL Limited | - | NSEI:HFCL |
| SAR Televenture Limited | - | NSEI:SARTELE |
| Tata Communications Limited | 50,048,300.0% | BSE:500483 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| SIFY | RAILTEL | 543622 | HFCL | SARTELE | 500483 | |||
| NasdaqCM:SIFY | NSEI:RAILTEL | BSE:543622 | NSEI:HFCL | NSEI:SARTELE | BSE:500483 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 10.6% | 20.7% | 20.8% | -1.2% | NM- | 4.9% | ||
| 3Y CAGR | 13.6% | 23.1% | 35.3% | 0.3% | 415.3% | 7.0% | ||
| Latest Twelve Months | 14.3% | 23.1% | 18.7% | 0.4% | NM | 15.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.9% | 10.7% | -2.1% | 6.5% | -60.7% | 6.4% | ||
| Prior Fiscal Year | 2.0% | 9.6% | 0.6% | 6.3% | 12.0% | 10.1% | ||
| Latest Fiscal Year | 0.1% | 9.6% | -1.4% | 7.4% | 12.6% | 4.6% | ||
| Latest Twelve Months | -0.5% | 8.8% | -2.9% | 8.0% | 13.9% | 4.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.6x | 22.6x | 35.8x | 20.4x | 24.1x | 14.8x | ||
| Price / LTM Sales | 0.3x | 3.5x | 0.7x | 2.7x | 3.6x | 2.0x | ||
| LTM P/E Ratio | -62.5x | 39.4x | -24.8x | 33.2x | 25.7x | 43.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 2.7x | 3.6x | |||||
| Historical LTM P/S Ratio | 0.4x | 2.0x | 2.9x | |||||
| Selected Price / Sales Multiple | 1.9x | 2.0x | 2.1x | |||||
| (x) LTM Sales | 229,475 | 229,475 | 229,475 | |||||
| (=) Equity Value | 443,934 | 467,299 | 490,664 | |||||
| (/) Shares Outstanding | 285.0 | 285.0 | 285.0 | |||||
| Implied Value Range | 1,557.66 | 1,639.64 | 1,721.63 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,557.66 | 1,639.64 | 1,721.63 | 1,576.35 | ||||
| Upside / (Downside) | -1.2% | 4.0% | 9.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SIFY | RAILTEL | 543622 | HFCL | SARTELE | 500483 | |
| Value of Common Equity | 11,716 | 103,775 | 1,606 | 117,217 | 9,696 | 449,260 | |
| (/) Shares Outstanding | 30.6 | 320.9 | 9.7 | 1,442.7 | 37.1 | 285.0 | |
| Implied Stock Price | 383.43 | 323.35 | 166.00 | 81.25 | 261.05 | 1,576.35 | |
| FX Conversion Rate to Trading Currency | 85.59 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4.48 | 323.35 | 166.00 | 81.25 | 261.05 | 1,576.35 | |
| Trading Currency | USD | INR | INR | INR | INR | INR | |
| FX Rate to Reporting Currency | 85.59 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |