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 | 0.9x - 1.0x | 1.0x |
| Selected Fwd Ps Multiple | 0.8x - 0.8x | 0.8x |
| Fair Value | ₹70.12 - ₹77.50 | ₹73.81 |
| Upside | 49.2% - 64.9% | 57.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Rathi Bars Limited | 53,291,800.0% | BSE:532918 |
| Welspun Specialty Solutions Limited | 50,036,500.0% | BSE:500365 |
| Kanishk Steel Industries Limited | 51,345,600.0% | BSE:513456 |
| Maharashtra Seamless Limited | - | NSEI:MAHSEAMLES |
| Kirloskar Industries Limited | - | NSEI:KIRLOSIND |
| Bombay Metrics Supply Chain Limited | - | NSEI:BMETRICS |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 532918 | 500365 | 513456 | MAHSEAMLES | KIRLOSIND | BMETRICS | |||
| BSE:532918 | BSE:500365 | BSE:513456 | NSEI:MAHSEAMLES | NSEI:KIRLOSIND | NSEI:BMETRICS | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 8.4% | 19.6% | 3.3% | 12.1% | 23.6% | 34.0% | ||
| 3Y CAGR | 23.8% | 64.3% | 16.5% | 32.8% | 45.5% | 38.9% | ||
| Latest Twelve Months | -26.6% | 3.9% | -9.5% | -12.9% | 6.0% | 33.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.6% | 11.6% | 3.0% | 10.3% | 8.6% | 3.3% | ||
| Prior Fiscal Year | 0.5% | 9.0% | 2.4% | 13.4% | 3.3% | 4.0% | ||
| Latest Fiscal Year | 0.6% | -0.6% | 0.7% | 17.6% | 3.1% | 3.9% | ||
| Latest Twelve Months | 0.6% | -0.6% | 1.8% | 15.6% | 1.8% | 4.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.2x | 37.1x | 12.2x | 8.2x | 7.2x | 10.0x | ||
| Price / LTM Sales | 0.1x | 2.9x | 0.3x | 1.8x | 0.5x | 0.6x | ||
| LTM P/E Ratio | 17.5x | -518.3x | 15.3x | 11.5x | 27.3x | 14.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.5x | 2.9x | |||||
| Historical LTM P/S Ratio | 0.6x | 1.1x | 3.6x | |||||
| Selected Price / Sales Multiple | 0.9x | 1.0x | 1.0x | |||||
| (x) LTM Sales | 924 | 924 | 924 | |||||
| (=) Equity Value | 841 | 886 | 930 | |||||
| (/) Shares Outstanding | 12.3 | 12.3 | 12.3 | |||||
| Implied Value Range | 68.33 | 71.92 | 75.52 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 68.33 | 71.92 | 75.52 | 47.00 | ||||
| Upside / (Downside) | 45.4% | 53.0% | 60.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 532918 | 500365 | 513456 | MAHSEAMLES | KIRLOSIND | BMETRICS | |
| Value of Common Equity | 563 | 21,223 | 984 | 89,800 | 31,157 | 579 | |
| (/) Shares Outstanding | 16.3 | 662.6 | 28.5 | 134.0 | 10.4 | 12.3 | |
| Implied Stock Price | 34.50 | 32.03 | 34.56 | 670.15 | 2,992.10 | 47.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 34.50 | 32.03 | 34.56 | 670.15 | 2,992.10 | 47.00 | |
| 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 | |