載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
GTECJAINX
5.3%
540782
5.0%
MOXSH
4.9%
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
Aptech
NSEI:APTECHT
印度 / 非必需消費品 / 多元化消費服務
加入觀察名單
貨幣
₹
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
10 年 DCF 增長退出價
股價
131.27
INR
公允價值
128.47
INR
Metrics
Range
Conclusion
Discount Rate
8.5% - 7.5%
8.0%
Perpetuity Growth Rate
4.0% - 5.0%
4.5%
Fair Value
₹105.98 - ₹168.73
₹128.47
Upside
-19.3% - 28.5%
-2.1%
0.0%
Revenue 10y CAGR
12.7%
10y Avg EBITDA Margin
5.9%
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
131.27
INR
公允價值
128.47
INR
看漲
-2.1%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(INR in millions)
Input Projections
Fiscal Years Ending
Mar-24
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
Mar-30
Mar-31
Mar-32
Mar-33
Mar-34
Revenue
4,368
4,368
4,368
4,368
4,368
4,368
4,368
4,368
4,368
4,368
4,368
% Growth
-4.4%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
EBITDA
387
556
556
556
556
556
556
556
556
556
556
% of Revenue
8.9%
12.7%
12.7%
12.7%
12.7%
12.7%
12.7%
12.7%
12.7%
12.7%
12.7%
支援算式
Calculation of Free Cash Flow
Discounting Periods
Discounting Factors
Calculation of Enterprise Value
Equity Waterfall
Historical Financials
Current Trading Multiples
Calculation of Free Cash Flow
Projected Unlevered Cash Flow
(INR in millions)
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
Mar-30
Mar-31
Mar-32
Mar-33
Mar-34
Terminal
EBITDA
556
556
556
556
556
556
556
556
556
556
556
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(67)
(67)
(67)
(67)
(67)
(67)
(67)
(67)
(67)
(67)
(115)
EBIT
489
489
489
489
489
489
489
489
489
489
441
Pro forma Taxes
(113)
(113)
(113)
(113)
(113)
(113)
(113)
(113)
(113)
(113)
(101)
NOPAT
254
377
377
377
377
377
377
377
377
377
377
340
Capital Expenditures
(136)
(114)
(114)
(121)
(121)
(121)
(121)
(121)
(121)
(121)
(121)
(121)
NWC Investment
6
0
0
0
0
0
0
0
0
0
0
(5)
(+) D&A
58
67
67
67
67
67
67
67
67
67
67
115
Free Cash Flow
181
330
330
322
322
322
322
322
322
322
322
328
% Growth
82%
0%
-2%
0%
0%
0%
0%
0%
0%
0%
2%
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी