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 | 17.2x - 19.0x | 18.1x |
| Selected Fwd P/E Multiple | 28.7x - 31.8x | 30.3x |
| Fair Value | ₹13.69 - ₹15.13 | ₹14.41 |
| Upside | -6.9% - 2.9% | -2.0% |
| Benchmarks | - | Full Ticker |
| Airan Limited | 54,381,100.0% | BSE:543811 |
| MITCON Consultancy & Engineering Services Limited | - | NSEI:MITCON |
| Ace Integrated Solutions Limited | - | NSEI:ACEINTEG |
| Itcons E-Solutions Limited | 54,380,600.0% | BSE:543806 |
| eClerx Services Limited | 53,292,700.0% | BSE:532927 |
| Alankit Limited | - | NSEI:ALANKIT |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 543811 | MITCON | ACEINTEG | 543806 | 532927 | ALANKIT | |||
| BSE:543811 | NSEI:MITCON | NSEI:ACEINTEG | BSE:543806 | BSE:532927 | NSEI:ALANKIT | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 24.8% | 118.6% | 2.6% | 77.2% | 17.5% | 9.0% | ||
| 3Y CAGR | 28.9% | NM- | 43.5% | 193.6% | 21.9% | 29.7% | ||
| Latest Twelve Months | 147.7% | 18.0% | 1033.3% | 69.5% | 1.2% | 13.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 13.2% | 3.3% | 4.8% | 5.4% | 17.7% | 0.2% | ||
| Prior Fiscal Year | 10.6% | 5.1% | 6.8% | 6.1% | 18.5% | -10.8% | ||
| Latest Fiscal Year | 11.9% | 4.1% | 4.5% | 6.7% | 17.5% | 9.1% | ||
| Latest Twelve Months | 24.4% | 4.8% | 5.4% | 7.3% | 16.1% | 8.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 15.4x | 8.6x | 95.9x | 65.8x | 15.8x | 12.9x | ||
| Price / LTM Sales | 3.1x | 0.9x | 2.3x | 7.8x | 4.0x | 1.5x | ||
| LTM P/E Ratio | 12.8x | 17.8x | 42.2x | 106.6x | 24.8x | 17.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 12.8x | 24.8x | 106.6x | |||||
| Historical LTM P/E Ratio | -3.8x | 17.8x | 24.5x | |||||
| Selected P/E Multiple | 17.2x | 18.1x | 19.0x | |||||
| (x) LTM Net Income | 223 | 223 | 223 | |||||
| (=) Equity Value | 3,825 | 4,026 | 4,228 | |||||
| (/) Shares Outstanding | 271.2 | 271.2 | 271.2 | |||||
| Implied Value Range | 14.11 | 14.85 | 15.59 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 14.11 | 14.85 | 15.59 | 14.71 | ||||
| Upside / (Downside) | -4.1% | 0.9% | 6.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 543811 | MITCON | ACEINTEG | 543806 | 532927 | ALANKIT | |
| Value of Common Equity | 3,492 | 987 | 239 | 2,659 | 128,946 | 3,989 | |
| (/) Shares Outstanding | 125.0 | 13.4 | 10.2 | 5.0 | 47.0 | 271.2 | |
| Implied Stock Price | 27.93 | 73.48 | 23.41 | 528.70 | 2,742.65 | 14.71 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 27.93 | 73.48 | 23.41 | 528.70 | 2,742.65 | 14.71 | |
| 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 | |