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 | -50.4x - -55.7x | -53.0x |
| Selected Fwd P/E Multiple | 18.6x - 20.6x | 19.6x |
| Fair Value | ₹12.86 - ₹14.21 | ₹13.54 |
| Upside | -28.7% - -21.2% | -25.0% |
| Benchmarks | - | Full Ticker |
| Ganesh Benzoplast Limited | 50,015,300.0% | BSE:500153 |
| Yasho Industries Limited | 54,116,700.0% | BSE:541167 |
| Heubach Colorants India Limited | 50,639,000.0% | BSE:506390 |
| Ushanti Colour Chem Limited | - | NSEI:UCL |
| Shish Industries Limited | 54,069,300.0% | BSE:540693 |
| Padmanabh Alloy & Polymers Limited | 53,177,900.0% | BSE:531779 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 500153 | 541167 | 506390 | UCL | 540693 | 531779 | |||
| BSE:500153 | BSE:541167 | BSE:506390 | NSEI:UCL | BSE:540693 | BSE:531779 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 14.5% | 37.3% | 29.0% | NM- | 55.3% | -0.4% | ||
| 3Y CAGR | 41.1% | 39.2% | -42.7% | NM- | 81.4% | 38.5% | ||
| Latest Twelve Months | 5.9% | -65.8% | 4.7% | -1091.7% | 29.7% | -139.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.1% | 7.4% | 10.0% | 0.8% | 7.5% | 0.6% | ||
| Prior Fiscal Year | 13.1% | 10.1% | 2.5% | 2.2% | 9.9% | 0.5% | ||
| Latest Fiscal Year | 12.9% | 9.8% | 5.2% | -5.1% | 9.3% | 1.1% | ||
| Latest Twelve Months | 15.6% | 2.9% | 5.8% | -3.7% | 9.1% | -0.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.0x | 35.8x | 17.3x | 72.6x | 25.1x | 31.5x | ||
| Price / LTM Sales | 1.8x | 3.2x | 1.7x | 0.9x | 3.4x | 0.2x | ||
| LTM P/E Ratio | 11.7x | 111.1x | 28.8x | -25.0x | 37.2x | -75.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -25.0x | 28.8x | 111.1x | |||||
| Historical LTM P/E Ratio | 18.3x | 26.6x | 34.8x | |||||
| Selected P/E Multiple | -50.4x | -53.0x | -55.7x | |||||
| (x) LTM Net Income | (1) | (1) | (1) | |||||
| (=) Equity Value | 66 | 69 | 73 | |||||
| (/) Shares Outstanding | 5.4 | 5.4 | 5.4 | |||||
| Implied Value Range | 12.12 | 12.76 | 13.40 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 12.12 | 12.76 | 13.40 | 18.05 | ||||
| Upside / (Downside) | -32.8% | -29.3% | -25.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 500153 | 541167 | 506390 | UCL | 540693 | 531779 | |
| Value of Common Equity | 7,555 | 20,686 | 13,502 | 626 | 3,511 | 98 | |
| (/) Shares Outstanding | 72.0 | 12.1 | 23.1 | 10.7 | 379.5 | 5.4 | |
| Implied Stock Price | 104.95 | 1,715.70 | 584.95 | 58.50 | 9.25 | 18.05 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 104.95 | 1,715.70 | 584.95 | 58.50 | 9.25 | 18.05 | |
| 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 | |