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 | 13.3x - 14.7x | 14.0x |
| Selected Fwd Ps Multiple | 5.7x - 6.3x | 6.0x |
| Fair Value | ₹3.15 - ₹3.49 | ₹3.32 |
| Upside | -5.0% - 5.0% | 0.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Woodsvilla Limited | 52,695,900.0% | BSE:526959 |
| Aruna Hotels Limited | 50,001,600.0% | BSE:500016 |
| Howard Hotels Limited | 52,676,100.0% | BSE:526761 |
| Blue Coast Hotels Limited | 53,149,500.0% | BSE:531495 |
| Ajwa Fun World & Resort Limited | 52,662,800.0% | BSE:526628 |
| Hanman Fit Limited | 53,873,100.0% | BSE:538731 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 526959 | 500016 | 526761 | 531495 | 526628 | 538731 | |||
| BSE:526959 | BSE:500016 | BSE:526761 | BSE:531495 | BSE:526628 | BSE:538731 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 1.0% | 195.3% | 4.3% | -66.0% | -8.6% | -42.1% | ||
| 3Y CAGR | 26.7% | 282.9% | 97.2% | 46.4% | 111.0% | -28.7% | ||
| Latest Twelve Months | 54.0% | 87.2% | 34.5% | -46.9% | 28.3% | NM | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -8.4% | -3194.7% | -13.8% | -5217.3% | -110.1% | -199.4% | ||
| Prior Fiscal Year | -12.9% | -453.9% | 7.2% | -2540.9% | 9.5% | NA | ||
| Latest Fiscal Year | -1.2% | -26.0% | 7.2% | -2928.7% | 4.1% | 335.3% | ||
| Latest Twelve Months | 17.1% | -4.3% | -0.5% | 25207.1% | 25.0% | 165.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 58.2x | 49.0x | 24.8x | -67.4x | 18.3x | -6.6x | ||
| Price / LTM Sales | 9.8x | 1.6x | 1.4x | 151.6x | 7.4x | 17.6x | ||
| LTM P/E Ratio | 57.1x | -36.9x | -269.6x | 0.6x | 29.8x | 10.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.4x | 7.4x | 151.6x | |||||
| Historical LTM P/S Ratio | 2.6x | 8.2x | 44.8x | |||||
| Selected Price / Sales Multiple | 13.3x | 14.0x | 14.7x | |||||
| (x) LTM Sales | 2 | 2 | 2 | |||||
| (=) Equity Value | 26 | 28 | 29 | |||||
| (/) Shares Outstanding | 10.5 | 10.5 | 10.5 | |||||
| Implied Value Range | 2.52 | 2.65 | 2.78 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.52 | 2.65 | 2.78 | 3.32 | ||||
| Upside / (Downside) | -24.1% | -20.1% | -16.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 526959 | 500016 | 526761 | 531495 | 526628 | 538731 | |
| Value of Common Equity | 79 | 383 | 234 | 428 | 200 | 35 | |
| (/) Shares Outstanding | 6.0 | 33.9 | 9.1 | 13.0 | 6.4 | 10.5 | |
| Implied Stock Price | 13.12 | 11.29 | 25.65 | 32.94 | 31.36 | 3.32 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 13.12 | 11.29 | 25.65 | 32.94 | 31.36 | 3.32 | |
| 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 | |