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 | 10.2x - 11.3x | 10.8x |
| Selected Fwd Ps Multiple | 9.0x - 9.9x | 9.4x |
| Fair Value | ₹2,321 - ₹2,565 | ₹2,443 |
| Upside | 3.3% - 14.1% | 8.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| MSTC Limited | - | NSEI:MSTCLTD |
| Crown Lifters Limited | - | NSEI:CROWN |
| Standard Industries Limited | - | NSEI:SIL |
| Adani Enterprises Limited | - | NSEI:ADANIENT |
| Refex Industries Limited | - | NSEI:REFEX |
| IndiaMART InterMESH Limited | 54,272,600.0% | BSE:542726 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| MSTCLTD | CROWN | SIL | ADANIENT | REFEX | 542726 | |||
| NSEI:MSTCLTD | NSEI:CROWN | NSEI:SIL | NSEI:ADANIENT | NSEI:REFEX | BSE:542726 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -25.6% | 9.1% | 10.6% | 19.0% | 24.6% | 18.7% | ||
| 3Y CAGR | -1.3% | 32.2% | 31.2% | 34.6% | 29.8% | 21.4% | ||
| Latest Twelve Months | -1.3% | 45.7% | 3.5% | 12.3% | 78.4% | 17.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 24.1% | 14.0% | -8.7% | 2.5% | 6.8% | 33.4% | ||
| Prior Fiscal Year | 33.6% | 20.2% | 102.0% | 1.9% | 7.1% | 28.8% | ||
| Latest Fiscal Year | 27.2% | 19.6% | -0.5% | 3.2% | 6.8% | 27.9% | ||
| Latest Twelve Months | 52.7% | 51.1% | 3.6% | 3.6% | 6.6% | 34.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.8x | 8.6x | -9.4x | 27.3x | 27.2x | 22.9x | ||
| Price / LTM Sales | 4.9x | 5.5x | 5.1x | 2.7x | 2.3x | 10.0x | ||
| LTM P/E Ratio | 9.4x | 10.8x | 141.8x | 75.8x | 36.4x | 28.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 2.3x | 4.9x | 5.5x | |||||
| Historical LTM P/S Ratio | 9.2x | 16.7x | 35.6x | |||||
| Selected Price / Sales Multiple | 10.2x | 10.8x | 11.3x | |||||
| (x) LTM Sales | 13,480 | 13,480 | 13,480 | |||||
| (=) Equity Value | 138,132 | 145,402 | 152,672 | |||||
| (/) Shares Outstanding | 60.0 | 60.0 | 60.0 | |||||
| Implied Value Range | 2,302.09 | 2,423.25 | 2,544.41 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,302.09 | 2,423.25 | 2,544.41 | 2,246.95 | ||||
| Upside / (Downside) | 2.5% | 7.8% | 13.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MSTCLTD | CROWN | SIL | ADANIENT | REFEX | 542726 | |
| Value of Common Equity | 36,513 | 1,905 | 1,303 | 2,717,288 | 57,719 | 134,824 | |
| (/) Shares Outstanding | 70.4 | 11.2 | 64.3 | 1,154.2 | 129.2 | 60.0 | |
| Implied Stock Price | 518.65 | 169.78 | 20.25 | 2,354.30 | 446.80 | 2,246.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 518.65 | 169.78 | 20.25 | 2,354.30 | 446.80 | 2,246.95 | |
| 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 | |