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 P/E Multiple | 12.2x - 13.5x | 12.8x |
| Selected Fwd P/E Multiple | 14.9x - 16.5x | 15.7x |
| Fair Value | ₹176.80 - ₹195.41 | ₹186.10 |
| Upside | 16.4% - 28.6% | 22.5% |
| Benchmarks | - | Full Ticker |
| Suryalata Spinning Mills Limited | 51,413,800.0% | BSE:514138 |
| Arvind Limited | 50,010,100.0% | BSE:500101 |
| A B Cotspin India Limited | - | NSEI:ABCOTS |
| Salona Cotspin Limited | 59,005,600.0% | BSE:590056 |
| Pashupati Cotspin Limited | - | NSEI:PASHUPATI |
| Amarjothi Spinning Mills Limited | 52,109,700.0% | BSE:521097 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 514138 | 500101 | ABCOTS | 590056 | PASHUPATI | 521097 | |||
| BSE:514138 | BSE:500101 | NSEI:ABCOTS | BSE:590056 | NSEI:PASHUPATI | BSE:521097 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 5.6% | 7.3% | 38.2% | 30.3% | -2.6% | -11.7% | ||
| 3Y CAGR | -0.2% | NM- | 20.0% | -0.4% | 16.1% | -19.6% | ||
| Latest Twelve Months | -41.0% | -19.4% | 82.4% | -17.0% | 262.6% | 5.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.1% | 2.7% | 2.4% | 2.2% | 1.2% | 6.0% | ||
| Prior Fiscal Year | 7.1% | 4.9% | 1.1% | 3.6% | 0.9% | 4.9% | ||
| Latest Fiscal Year | 4.1% | 4.4% | 2.6% | 0.8% | 1.3% | 4.1% | ||
| Latest Twelve Months | 2.5% | 3.7% | 3.5% | 1.0% | 1.8% | 3.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.3x | 12.4x | 19.8x | 10.4x | 31.6x | 4.0x | ||
| Price / LTM Sales | 0.3x | 1.1x | 1.7x | 0.2x | 1.4x | 0.4x | ||
| LTM P/E Ratio | 9.9x | 28.7x | 49.7x | 17.2x | 75.0x | 10.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 9.9x | 28.7x | 75.0x | |||||
| Historical LTM P/E Ratio | 2.6x | 6.7x | 12.6x | |||||
| Selected P/E Multiple | 12.2x | 12.8x | 13.5x | |||||
| (x) LTM Net Income | 96 | 96 | 96 | |||||
| (=) Equity Value | 1,171 | 1,233 | 1,295 | |||||
| (/) Shares Outstanding | 6.8 | 6.8 | 6.8 | |||||
| Implied Value Range | 173.53 | 182.66 | 191.80 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 173.53 | 182.66 | 191.80 | 151.95 | ||||
| Upside / (Downside) | 14.2% | 20.2% | 26.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 514138 | 500101 | ABCOTS | 590056 | PASHUPATI | 521097 | |
| Value of Common Equity | 1,237 | 87,212 | 4,971 | 1,197 | 10,057 | 1,026 | |
| (/) Shares Outstanding | 4.3 | 261.8 | 10.7 | 5.3 | 15.3 | 6.8 | |
| Implied Stock Price | 289.95 | 333.10 | 465.30 | 227.50 | 658.00 | 151.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 289.95 | 333.10 | 465.30 | 227.50 | 658.00 | 151.95 | |
| 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 | |