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 | 0.7x - 0.8x | 0.8x |
| Selected Fwd Ps Multiple | 0.4x - 0.4x | 0.4x |
| Fair Value | ₹22.39 - ₹24.75 | ₹23.57 |
| Upside | -8.7% - 0.9% | -3.9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| IDBI Bank Limited | - | NSEI:IDBI |
| The Karur Vysya Bank Limited | - | NSEI:KARURVYSYA |
| ICICI Bank Limited | - | NSEI:ICICIBANK |
| Suryoday Small Finance Bank Limited | - | NSEI:SURYODAY |
| IDFC First Bank Limited | - | NSEI:IDFCFIRSTB |
| ESAF Small Finance Bank | 54,402,000.0% | BSE:544020 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| IDBI | KARURVYSYA | ICICIBANK | SURYODAY | IDFCFIRSTB | 544020 | |||
| NSEI:IDBI | NSEI:KARURVYSYA | NSEI:ICICIBANK | NSEI:SURYODAY | NSEI:IDFCFIRSTB | BSE:544020 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | 19.6% | 14.8% | 24.9% | 46.0% | 30.8% | ||
| 3Y CAGR | 22.9% | 23.4% | 14.0% | 43.9% | 36.3% | 42.1% | ||
| Latest Twelve Months | 12.5% | 21.6% | 27.1% | 25.4% | 8.7% | -30.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 25.0% | 24.9% | 25.2% | 4.5% | -0.5% | 12.1% | ||
| Prior Fiscal Year | 33.9% | 31.9% | 29.1% | 12.8% | 17.0% | 18.5% | ||
| Latest Fiscal Year | 41.0% | 33.9% | 31.0% | 21.3% | 15.4% | 19.2% | ||
| Latest Twelve Months | 44.9% | 35.1% | 28.0% | 18.2% | 9.7% | -19.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 5.2x | 3.1x | 5.4x | 0.9x | 2.0x | 0.8x | ||
| LTM P/E Ratio | 11.6x | 8.9x | 19.4x | 5.1x | 20.9x | -4.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.9x | 3.1x | 5.4x | |||||
| Historical LTM P/S Ratio | 0.0x | 0.0x | 1.3x | |||||
| Selected Price / Sales Multiple | 0.7x | 0.8x | 0.8x | |||||
| (x) LTM Sales | 15,354 | 15,354 | 15,354 | |||||
| (=) Equity Value | 11,129 | 11,715 | 12,300 | |||||
| (/) Shares Outstanding | 515.1 | 515.1 | 515.1 | |||||
| Implied Value Range | 21.60 | 22.74 | 23.88 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 21.60 | 22.74 | 23.88 | 24.53 | ||||
| Upside / (Downside) | -11.9% | -7.3% | -2.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | IDBI | KARURVYSYA | ICICIBANK | SURYODAY | IDFCFIRSTB | 544020 | |
| Value of Common Equity | 835,462 | 168,451 | 9,528,714 | 10,661 | 402,394 | 12,636 | |
| (/) Shares Outstanding | 10,752.4 | 805.1 | 7,066.9 | 106.3 | 7,321.6 | 515.1 | |
| Implied Stock Price | 77.70 | 209.24 | 1,348.35 | 100.31 | 54.96 | 24.53 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 77.70 | 209.24 | 1,348.35 | 100.31 | 54.96 | 24.53 | |
| 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 | |