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 | 36.0x - 39.8x | 37.9x |
| Selected Fwd P/E Multiple | 6.6x - 7.3x | 7.0x |
| Fair Value | ₹52.23 - ₹57.73 | ₹54.98 |
| Upside | -2.8% - 7.4% | 2.3% |
| Benchmarks | - | Full Ticker |
| Star Delta Transformers Limited | 53,925,500.0% | BSE:539255 |
| Transformers and Rectifiers (India) Limited | 53,292,800.0% | BSE:532928 |
| S&S Power Switchgear Limited | 51,727,300.0% | BSE:517273 |
| Exicom Tele-Systems Limited | 54,413,300.0% | BSE:544133 |
| Maks Energy Solutions India Limited | - | NSEI:MAKS |
| Aartech Solonics Limited | 54,258,000.0% | BSE:542580 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 539255 | 532928 | 517273 | 544133 | MAKS | 542580 | |||
| BSE:539255 | BSE:532928 | BSE:517273 | BSE:544133 | NSEI:MAKS | BSE:542580 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 14.7% | 58.0% | NM- | NM- | 6.2% | 20.7% | ||
| 3Y CAGR | 84.6% | 84.7% | NM- | 71.5% | 119.9% | 72.2% | ||
| Latest Twelve Months | -22.5% | 1077.5% | -203.5% | -132.5% | -73.5% | 38.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.8% | 2.3% | -4.9% | 1.9% | 0.1% | 5.7% | ||
| Prior Fiscal Year | 8.1% | 2.9% | 1.8% | 4.6% | 0.8% | 6.6% | ||
| Latest Fiscal Year | 7.9% | 3.4% | 1.8% | 6.2% | 0.4% | 4.0% | ||
| Latest Twelve Months | 6.8% | 8.6% | -1.8% | -2.2% | 0.3% | 11.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.0x | 55.4x | 123.6x | 186.2x | 12.8x | 59.8x | ||
| Price / LTM Sales | 1.3x | 8.0x | 2.8x | 2.1x | 0.3x | 4.8x | ||
| LTM P/E Ratio | 18.7x | 92.8x | -157.3x | -93.8x | 90.7x | 42.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -157.3x | 18.7x | 92.8x | |||||
| Historical LTM P/E Ratio | -121.8x | 50.4x | 71.0x | |||||
| Selected P/E Multiple | 36.0x | 37.9x | 39.8x | |||||
| (x) LTM Net Income | 40 | 40 | 40 | |||||
| (=) Equity Value | 1,441 | 1,517 | 1,593 | |||||
| (/) Shares Outstanding | 31.8 | 31.8 | 31.8 | |||||
| Implied Value Range | 45.36 | 47.75 | 50.14 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 45.36 | 47.75 | 50.14 | 53.73 | ||||
| Upside / (Downside) | -15.6% | -11.1% | -6.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 539255 | 532928 | 517273 | 544133 | MAKS | 542580 | |
| Value of Common Equity | 1,813 | 148,552 | 4,903 | 19,036 | 192 | 1,707 | |
| (/) Shares Outstanding | 3.0 | 300.2 | 12.3 | 120.8 | 6.9 | 31.8 | |
| Implied Stock Price | 604.40 | 494.90 | 397.30 | 157.55 | 27.65 | 53.73 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 604.40 | 494.90 | 397.30 | 157.55 | 27.65 | 53.73 | |
| 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 | |