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 | 2.1x - 2.4x | 2.2x |
| Selected Fwd Ps Multiple | 1.7x - 1.9x | 1.8x |
| Fair Value | ₹5,738 - ₹6,342 | ₹6,040 |
| Upside | -13.0% - -3.8% | -8.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Virtuoso Optoelectronics Limited | 54,359,700.0% | BSE:543597 |
| EPACK Durable Limited | - | NSEI:EPACK |
| Whirlpool of India Limited | - | NSEI:WHIRLPOOL |
| MIRC Electronics Limited | - | NSEI:MIRCELECTR |
| Dixon Technologies (India) Limited | - | NSEI:DIXON |
| Amber Enterprises India Limited | - | NSEI:AMBER |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 543597 | EPACK | WHIRLPOOL | MIRCELECTR | DIXON | AMBER | |||
| BSE:543597 | NSEI:EPACK | NSEI:WHIRLPOOL | NSEI:MIRCELECTR | NSEI:DIXON | NSEI:AMBER | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 57.4% | NM- | 4.8% | 8.5% | 42.8% | 19.6% | ||
| 3Y CAGR | 66.4% | 24.5% | 5.0% | 8.1% | 40.0% | 30.5% | ||
| Latest Twelve Months | 30.6% | 33.9% | 13.0% | -6.0% | 106.4% | 30.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.2% | 2.0% | 5.6% | -2.3% | 2.3% | 2.6% | ||
| Prior Fiscal Year | 2.3% | 2.1% | 3.3% | -1.1% | 2.1% | 2.3% | ||
| Latest Fiscal Year | 1.9% | 2.5% | 3.2% | -6.4% | 2.1% | 2.0% | ||
| Latest Twelve Months | 2.5% | 2.2% | 4.1% | -6.5% | 2.4% | 2.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 27.4x | 28.8x | 24.4x | -10.5x | 69.0x | 37.8x | ||
| Price / LTM Sales | 2.4x | 1.7x | 1.8x | 0.4x | 2.4x | 2.5x | ||
| LTM P/E Ratio | 95.8x | 77.8x | 42.5x | -5.5x | 99.9x | 100.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 1.8x | 2.4x | |||||
| Historical LTM P/S Ratio | 1.0x | 1.8x | 4.1x | |||||
| Selected Price / Sales Multiple | 2.1x | 2.2x | 2.4x | |||||
| (x) LTM Sales | 90,248 | 90,248 | 90,248 | |||||
| (=) Equity Value | 192,830 | 202,979 | 213,128 | |||||
| (/) Shares Outstanding | 33.8 | 33.8 | 33.8 | |||||
| Implied Value Range | 5,701.07 | 6,001.12 | 6,301.18 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 5,701.07 | 6,001.12 | 6,301.18 | 6,595.15 | ||||
| Upside / (Downside) | -13.6% | -9.0% | -4.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 543597 | EPACK | WHIRLPOOL | MIRCELECTR | DIXON | AMBER | |
| Value of Common Equity | 14,601 | 35,201 | 134,789 | 2,993 | 789,294 | 223,071 | |
| (/) Shares Outstanding | 26.3 | 96.0 | 126.9 | 231.0 | 60.1 | 33.8 | |
| Implied Stock Price | 554.35 | 366.80 | 1,062.40 | 12.96 | 13,137.55 | 6,595.15 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 554.35 | 366.80 | 1,062.40 | 12.96 | 13,137.55 | 6,595.15 | |
| 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 | |