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 | 25.5x - 28.1x | 26.8x |
| Selected Fwd P/E Multiple | 13.5x - 14.9x | 14.2x |
| Fair Value | ₹818.35 - ₹904.49 | ₹861.42 |
| Upside | -2.5% - 7.7% | 2.6% |
| Benchmarks | - | Full Ticker |
| Art Nirman Limited | - | NSEI:ARTNIRMAN |
| Sunteck Realty Limited | 51,217,900.0% | BSE:512179 |
| Kolte-Patil Developers Limited | 53,292,400.0% | BSE:532924 |
| Suratwwala Business Group Limited | 54,321,800.0% | BSE:543218 |
| KBC Global Limited | 54,116,100.0% | BSE:541161 |
| Ajmera Realty & Infra India Limited | - | NSEI:AJMERA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ARTNIRMAN | 512179 | 532924 | 543218 | 541161 | AJMERA | |||
| NSEI:ARTNIRMAN | BSE:512179 | BSE:532924 | BSE:543218 | BSE:541161 | NSEI:AJMERA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -2.2% | -20.8% | NM- | 100.5% | NM- | 6.5% | ||
| 3Y CAGR | 286.6% | 19.1% | NM- | 64.9% | NM- | 50.5% | ||
| Latest Twelve Months | 10.3% | 445.0% | -80.7% | -52.4% | -34.4% | 45.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -5.9% | 5.0% | 1.8% | -41.4% | -28.0% | 12.3% | ||
| Prior Fiscal Year | 0.6% | 0.4% | 7.0% | 34.0% | -3.3% | 16.6% | ||
| Latest Fiscal Year | 3.4% | 12.6% | -5.1% | 38.6% | -177.4% | 14.7% | ||
| Latest Twelve Months | 4.6% | 18.7% | 0.9% | 28.6% | -142.0% | 15.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 50.3x | 21.9x | 58.2x | 43.1x | 8.6x | 16.7x | ||
| Price / LTM Sales | 3.6x | 5.3x | 1.7x | 19.4x | 8.6x | 4.1x | ||
| LTM P/E Ratio | 78.2x | 28.2x | 181.0x | 67.8x | -6.1x | 25.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -6.1x | 67.8x | 181.0x | |||||
| Historical LTM P/E Ratio | 4.0x | 19.1x | 28.8x | |||||
| Selected P/E Multiple | 25.5x | 26.8x | 28.1x | |||||
| (x) LTM Net Income | 1,294 | 1,294 | 1,294 | |||||
| (=) Equity Value | 32,941 | 34,674 | 36,408 | |||||
| (/) Shares Outstanding | 39.4 | 39.4 | 39.4 | |||||
| Implied Value Range | 836.93 | 880.98 | 925.02 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 836.93 | 880.98 | 925.02 | 839.70 | ||||
| Upside / (Downside) | -0.3% | 4.9% | 10.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ARTNIRMAN | 512179 | 532924 | 543218 | 541161 | AJMERA | |
| Value of Common Equity | 1,118 | 57,687 | 25,670 | 6,845 | 2,562 | 33,050 | |
| (/) Shares Outstanding | 25.0 | 146.5 | 76.0 | 173.4 | 5,228.8 | 39.4 | |
| Implied Stock Price | 44.80 | 393.80 | 337.75 | 39.47 | 0.49 | 839.70 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 44.80 | 393.80 | 337.75 | 39.47 | 0.49 | 839.70 | |
| 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 | |