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 | 2.3x - 2.6x | 2.4x |
| Selected Fwd Ps Multiple | 2.2x - 2.4x | 2.3x |
| Fair Value | ₹69.79 - ₹77.14 | ₹73.47 |
| Upside | -40.2% - -34.0% | -37.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| AVG Logistics Limited | 54,391,000.0% | BSE:543910 |
| Tiger Logistics (India) Limited | 53,626,400.0% | BSE:536264 |
| Chartered Logistics Limited | 53,197,700.0% | BSE:531977 |
| VRL Logistics Limited | 53,911,800.0% | BSE:539118 |
| Allcargo Logistics Limited | 53,274,900.0% | BSE:532749 |
| Sical Logistics Limited | 52,008,600.0% | BSE:520086 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 543910 | 536264 | 531977 | 539118 | 532749 | 520086 | |||
| BSE:543910 | BSE:536264 | BSE:531977 | BSE:539118 | BSE:532749 | BSE:520086 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 8.9% | -6.2% | -12.7% | 6.6% | 13.8% | -32.0% | ||
| 3Y CAGR | 12.9% | 12.4% | -18.3% | 18.1% | 7.9% | -24.0% | ||
| Latest Twelve Months | 18.6% | 146.7% | 7.4% | 10.4% | 18.5% | -32.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.3% | 1.2% | 0.3% | 5.4% | 2.5% | -126.0% | ||
| Prior Fiscal Year | 2.0% | 5.4% | 0.2% | 6.3% | 3.5% | -203.4% | ||
| Latest Fiscal Year | 6.7% | 5.4% | 0.9% | 3.1% | 1.1% | -9.0% | ||
| Latest Twelve Months | 7.2% | 4.8% | 5.4% | 4.2% | 0.3% | -20.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.1x | 19.2x | 21.1x | 14.5x | 16.2x | 102.5x | ||
| Price / LTM Sales | 0.7x | 1.0x | 1.4x | 1.3x | 0.2x | 4.1x | ||
| LTM P/E Ratio | 9.7x | 20.8x | 25.4x | 30.7x | 66.2x | -20.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 1.0x | 1.4x | |||||
| Historical LTM P/S Ratio | 0.0x | 0.2x | 4.3x | |||||
| Selected Price / Sales Multiple | 2.3x | 2.4x | 2.6x | |||||
| (x) LTM Sales | 1,849 | 1,849 | 1,849 | |||||
| (=) Equity Value | 4,288 | 4,514 | 4,740 | |||||
| (/) Shares Outstanding | 65.2 | 65.2 | 65.2 | |||||
| Implied Value Range | 65.72 | 69.18 | 72.64 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 65.72 | 69.18 | 72.64 | 116.80 | ||||
| Upside / (Downside) | -43.7% | -40.8% | -37.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 543910 | 536264 | 531977 | 539118 | 532749 | 520086 | |
| Value of Common Equity | 3,749 | 5,264 | 1,097 | 41,534 | 28,511 | 7,621 | |
| (/) Shares Outstanding | 15.1 | 105.7 | 120.2 | 87.5 | 982.8 | 65.2 | |
| Implied Stock Price | 249.00 | 49.79 | 9.12 | 474.85 | 29.01 | 116.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 249.00 | 49.79 | 9.12 | 474.85 | 29.01 | 116.80 | |
| 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 | |