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。
HK
前往
勁減45%
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
Electronics Mart India Ltd
BSE:543626
印度 / 非必需消費品 / 特色產品零售
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
10 年 DCF EBITDA 退出價
股價
113.20
INR
公允價值
202.85
INR
Metrics
Range
Conclusion
Discount Rate
8.8% - 7.8%
8.3%
Terminal EBITDA Multiple
6.4x - 8.4x
7.4x
Fair Value
₹178.31 - ₹229.18
₹202.85
Upside
44.7% - 86.0%
64.6%
7.5%
Revenue 10y CAGR
9.4%
10y Avg EBITDA Margin
35.5%
Unlevered FCF 10y CAGR
10-Year DCF Model: EBITDA Exit
分享
儲存
股價
113.20
INR
公允價值
202.85
INR
看漲
64.6%
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
Mar-30
Mar-31
Mar-32
Mar-33
Mar-34
Revenue
62,854
70,160
80,677
95,301
107,214
115,255
119,289
121,674
124,108
126,590
129,122
% Growth
15.4%
11.6%
15.0%
18.1%
12.5%
7.5%
3.5%
2.0%
2.0%
2.0%
2.0%
EBITDA
3,742
4,531
5,730
6,815
10,347
12,276
12,705
12,960
13,219
13,483
13,753
% of Revenue
6.0%
6.5%
7.1%
7.2%
9.7%
10.7%
10.7%
10.7%
10.7%
10.7%
10.7%
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
Mar-30
Mar-31
Mar-32
Mar-33
Mar-34
EBITDA
4,531
5,730
6,815
10,347
12,276
12,705
12,960
13,219
13,483
13,753
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(1,251)
(1,434)
(1,640)
(1,845)
(1,983)
(2,053)
(2,094)
(2,136)
(2,178)
(2,222)
EBIT
3,281
4,296
5,175
8,502
10,292
10,653
10,866
11,083
11,305
11,531
Pro forma Taxes
(853)
(1,117)
(1,346)
(2,211)
(2,676)
(2,770)
(2,825)
(2,882)
(2,939)
(2,998)
NOPAT
2,544
2,428
3,179
3,830
6,292
7,616
7,883
8,041
8,201
8,365
8,533
Capital Expenditures
(1,619)
(1,200)
(1,094)
(1,093)
(1,230)
(1,322)
(1,215)
(1,239)
(1,259)
(1,238)
(1,245)
NWC Investment
(784)
(682)
(982)
(1,365)
(1,112)
(751)
(377)
(223)
(227)
(232)
(236)
(+) D&A
304
1,251
1,434
1,640
1,845
1,983
2,053
2,094
2,136
2,178
2,222
Free Cash Flow
445
1,796
2,537
3,011
5,795
7,527
8,344
8,673
8,851
9,075
9,273
% Growth
304%
41%
19%
92%
30%
11%
4%
2%
3%
2%
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