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
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
Senco Gold Ltd
BSE:543936
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
5 年 DCF 增長退出價
股價
291.45
INR
公允價值
363.34
INR
Metrics
Range
Conclusion
Discount Rate
10.3% - 9.3%
9.8%
Perpetuity Growth Rate
0.8% - 1.8%
1.3%
Fair Value
₹315.32 - ₹424.24
₹363.34
Upside
8.2% - 45.6%
24.7%
15.5%
Revenue 5y CAGR
7.8%
5y Avg EBITDA Margin
216.7%
Unlevered FCF 5y CAGR
5-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
291.45
INR
公允價值
363.34
INR
看漲
24.7%
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
52,414
63,506
74,804
89,018
100,145
107,656
% Growth
28.5%
21.2%
17.8%
19.0%
12.5%
7.5%
EBITDA
3,434
3,488
5,051
6,147
9,418
11,201
% of Revenue
6.6%
5.5%
6.8%
6.9%
9.4%
10.4%
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
Terminal
EBITDA
3,488
5,051
6,147
9,418
11,201
11,201
Other Income / (Exp)
0
0
0
0
0
0
D&A
(975)
(749)
(848)
(953)
(1,025)
(430)
EBIT
2,513
4,302
5,299
8,465
10,176
10,772
Pro forma Taxes
(704)
(1,204)
(1,484)
(2,370)
(2,849)
(3,016)
NOPAT
2,309
1,809
3,097
3,815
6,095
7,327
7,756
Capital Expenditures
(382)
(372)
(343)
(374)
(421)
(452)
(452)
NWC Investment
(2,133)
(2,032)
(2,070)
(2,605)
(2,039)
(1,376)
(247)
(+) D&A
226
975
749
848
953
1,025
430
Free Cash Flow
20
380
1,433
1,684
4,589
6,523
7,486
% Growth
1756%
277%
18%
172%
42%
15%
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