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 | 1.1x - 1.3x | 1.2x |
| Selected Fwd Ps Multiple | 0.7x - 0.8x | 0.8x |
| Fair Value | ₹204.82 - ₹226.38 | ₹215.60 |
| Upside | 32.2% - 46.1% | 39.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| NCC Limited | 50,029,400.0% | BSE:500294 |
| G R Infraprojects Limited | 54,331,700.0% | BSE:543317 |
| PNC Infratech Limited | 53,915,000.0% | BSE:539150 |
| SEPC Limited | 53,294,500.0% | BSE:532945 |
| Rail Vikas Nigam Limited | 54,264,900.0% | BSE:542649 |
| K&R Rail Engineering Limited | 51,436,000.0% | BSE:514360 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 500294 | 543317 | 539150 | 532945 | 542649 | 514360 | |||
| BSE:500294 | BSE:543317 | BSE:539150 | BSE:532945 | BSE:542649 | BSE:514360 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 10.1% | 11.2% | 18.0% | -14.1% | 16.8% | 61.3% | ||
| 3Y CAGR | 37.9% | 4.6% | 14.3% | -1.3% | 12.4% | 72.1% | ||
| Latest Twelve Months | 16.8% | -15.1% | -8.3% | 13.0% | -3.3% | -18.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.8% | 12.9% | 9.4% | -23.3% | 6.3% | 2.3% | ||
| Prior Fiscal Year | 3.9% | 15.3% | 8.3% | -1.3% | 6.6% | 1.6% | ||
| Latest Fiscal Year | 3.4% | 14.7% | 10.5% | 4.1% | 7.2% | 1.2% | ||
| Latest Twelve Months | 3.6% | 15.3% | 14.8% | 3.4% | 6.4% | 1.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.6x | 8.7x | 5.7x | 65.0x | 65.7x | 37.0x | ||
| Price / LTM Sales | 0.6x | 1.4x | 0.9x | 3.7x | 3.7x | 0.9x | ||
| LTM P/E Ratio | 16.7x | 8.8x | 6.0x | 108.0x | 57.5x | 83.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.6x | 1.4x | 3.7x | |||||
| Historical LTM P/S Ratio | 0.2x | 0.3x | 2.6x | |||||
| Selected Price / Sales Multiple | 1.1x | 1.2x | 1.3x | |||||
| (x) LTM Sales | 6,091 | 6,091 | 6,091 | |||||
| (=) Equity Value | 6,987 | 7,355 | 7,723 | |||||
| (/) Shares Outstanding | 35.9 | 35.9 | 35.9 | |||||
| Implied Value Range | 194.68 | 204.92 | 215.17 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 194.68 | 204.92 | 215.17 | 154.90 | ||||
| Upside / (Downside) | 25.7% | 32.3% | 38.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 500294 | 543317 | 539150 | 532945 | 542649 | 514360 | |
| Value of Common Equity | 134,924 | 104,489 | 70,138 | 23,424 | 750,503 | 5,560 | |
| (/) Shares Outstanding | 627.8 | 96.7 | 256.5 | 1,563.7 | 2,085.0 | 35.9 | |
| Implied Stock Price | 214.90 | 1,080.10 | 273.40 | 14.98 | 359.95 | 154.90 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 214.90 | 1,080.10 | 273.40 | 14.98 | 359.95 | 154.90 | |
| 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 | |