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 | 3.5x - 3.9x | 3.7x |
| Selected Fwd Ps Multiple | 2.7x - 3.0x | 2.8x |
| Fair Value | ₹749.97 - ₹828.92 | ₹789.45 |
| Upside | -11.7% - -2.4% | -7.1% |
| Benchmarks | Ticker | 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 Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| ARTNIRMAN | 512179 | 532924 | 543218 | 541161 | AJMERA | |||
| NSEI:ARTNIRMAN | BSE:512179 | BSE:532924 | BSE:543218 | BSE:541161 | NSEI:AJMERA | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 12.7% | -8.0% | 9.5% | 51.2% | -27.8% | 12.9% | ||
| 3Y CAGR | -26.1% | -2.7% | 25.1% | 78.1% | -45.7% | 26.4% | ||
| Latest Twelve Months | -2.3% | 474.8% | -7.1% | -42.9% | -63.8% | 40.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -5.9% | 5.0% | 1.8% | -41.4% | -20.5% | 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% | -119.6% | 15.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 48.4x | 21.7x | 57.4x | 40.8x | 8.4x | 16.6x | ||
| Price / LTM Sales | 3.5x | 5.2x | 1.7x | 18.3x | 9.1x | 4.1x | ||
| LTM P/E Ratio | 75.2x | 28.0x | 177.8x | 64.1x | -7.6x | 25.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.7x | 5.2x | 18.3x | |||||
| Historical LTM P/S Ratio | 0.6x | 2.0x | 4.4x | |||||
| Selected Price / Sales Multiple | 3.5x | 3.7x | 3.9x | |||||
| (x) LTM Sales | 8,184 | 8,184 | 8,184 | |||||
| (=) Equity Value | 28,670 | 30,179 | 31,688 | |||||
| (/) Shares Outstanding | 39.4 | 39.4 | 39.4 | |||||
| Implied Value Range | 728.42 | 766.76 | 805.09 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 728.42 | 766.76 | 805.09 | 849.40 | ||||
| Upside / (Downside) | -14.2% | -9.7% | -5.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ARTNIRMAN | 512179 | 532924 | 543218 | 541161 | AJMERA | |
| Value of Common Equity | 1,099 | 56,369 | 25,112 | 6,463 | 2,824 | 33,432 | |
| (/) Shares Outstanding | 25.0 | 146.5 | 76.0 | 173.4 | 5,228.8 | 39.4 | |
| Implied Stock Price | 44.03 | 384.80 | 330.40 | 37.27 | 0.54 | 849.40 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 44.03 | 384.80 | 330.40 | 37.27 | 0.54 | 849.40 | |
| 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 | |