載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
543410
-11.8%
RKEC
5.0%
AILIMITED
5.0%
HK
前往
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
Power Mech Projects Ltd
BSE:539302
印度 / 工業 / 建造及工程
貨幣
₹
加入觀察名單
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
5 年 DCF EBITDA 退出價
股價
2,682.45
INR
公允價值
2,792.47
INR
Metrics
Range
Conclusion
Discount Rate
10.3% - 9.3%
9.8%
Terminal EBITDA Multiple
3.6x - 5.6x
4.6x
Fair Value
₹2,249 - ₹3,355
₹2,792
Upside
-16.1% - 25.1%
4.1%
21.4%
Revenue 5y CAGR
15.4%
5y Avg EBITDA Margin
43.9%
Unlevered FCF 5y CAGR
5-Year DCF Model: EBITDA Exit
分享
儲存
股價
2,682.45
INR
公允價值
2,792.47
INR
看漲
4.1%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(INR in millions)
Input Projections
Fiscal Years Ending
Mar-24
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
Revenue
42,067
50,480
63,100
82,030
98,436
110,741
% Growth
16.8%
20.0%
25.0%
30.0%
20.0%
12.5%
EBITDA
4,982
5,935
7,951
10,940
18,050
23,075
% of Revenue
11.8%
11.8%
12.6%
13.3%
18.3%
20.8%
支援算式
Calculation of Free Cash Flow
Discounting Periods
Discounting Factors
Calculation of Enterprise Value
Equity Waterfall
Historical Financials
Current Trading Multiples
Calculation of Free Cash Flow
Projected Unlevered Cash Flow
(INR in millions)
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
EBITDA
5,935
7,951
10,940
18,050
23,075
Other Income / (Exp)
0
0
0
0
0
D&A
(560)
(703)
(1,054)
(1,265)
(1,423)
EBIT
5,375
7,248
9,886
16,785
21,652
Pro forma Taxes
(1,344)
(1,812)
(2,472)
(4,196)
(5,413)
NOPAT
3,421
4,031
5,436
7,415
12,589
16,239
Capital Expenditures
(923)
(3,900)
(3,000)
(2,449)
(3,116)
(3,506)
NWC Investment
(927)
(1,288)
(1,932)
(2,897)
(2,511)
(1,883)
(+) D&A
420
560
703
1,054
1,265
1,423
Free Cash Flow
1,991
(597)
1,207
3,122
8,226
12,272
% Growth
NM
NM
159%
163%
49%
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी