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 | 15.1x - 16.7x | 15.9x |
| Selected Fwd P/E Multiple | 8.6x - 9.5x | 9.0x |
| Fair Value | ₹131.60 - ₹145.45 | ₹138.52 |
| Upside | -3.6% - 6.6% | 1.5% |
| Benchmarks | - | Full Ticker |
| AVP Infracon Limited | - | NSEI:AVPINFRA |
| Capacit'e Infraprojects Limited | - | NSEI:CAPACITE |
| PSP Projects Limited | - | NSEI:PSPPROJECT |
| Ahluwalia Contracts (India) Limited | - | NSEI:AHLUCONT |
| R.P.P. Infra Projects Limited | - | NSEI:RPPINFRA |
| Chavda Infra Limited | - | NSEI:CHAVDA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| AVPINFRA | CAPACITE | PSPPROJECT | AHLUCONT | RPPINFRA | CHAVDA | |||
| NSEI:AVPINFRA | NSEI:CAPACITE | NSEI:PSPPROJECT | NSEI:AHLUCONT | NSEI:RPPINFRA | NSEI:CHAVDA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 143.1% | 4.3% | 6.6% | 26.2% | 19.6% | NM- | ||
| 3Y CAGR | 125.8% | 328.2% | 14.7% | 69.3% | 54.5% | 61.7% | ||
| Latest Twelve Months | NM | 123.8% | -57.3% | 28.9% | 12.8% | 46.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.7% | 4.3% | 6.9% | 5.8% | 2.9% | 7.0% | ||
| Prior Fiscal Year | 10.0% | 5.3% | 6.8% | 6.8% | 2.8% | 7.4% | ||
| Latest Fiscal Year | 11.6% | 6.2% | 4.9% | 9.7% | 4.1% | 7.8% | ||
| Latest Twelve Months | 11.8% | 8.9% | 2.6% | 7.9% | 4.4% | 8.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.2x | 8.2x | 12.9x | 15.9x | 4.7x | 8.3x | ||
| Price / LTM Sales | 2.2x | 1.3x | 1.0x | 1.4x | 0.4x | 1.4x | ||
| LTM P/E Ratio | 18.3x | 14.8x | 38.6x | 17.9x | 8.9x | 16.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 8.9x | 17.9x | 38.6x | |||||
| Historical LTM P/E Ratio | 14.9x | 14.9x | 14.9x | |||||
| Selected P/E Multiple | 15.1x | 15.9x | 16.7x | |||||
| (x) LTM Net Income | 214 | 214 | 214 | |||||
| (=) Equity Value | 3,232 | 3,402 | 3,572 | |||||
| (/) Shares Outstanding | 24.7 | 24.7 | 24.7 | |||||
| Implied Value Range | 131.09 | 137.99 | 144.89 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 131.09 | 137.99 | 144.89 | 136.45 | ||||
| Upside / (Downside) | -3.9% | 1.1% | 6.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AVPINFRA | CAPACITE | PSPPROJECT | AHLUCONT | RPPINFRA | CHAVDA | |
| Value of Common Equity | 4,326 | 29,891 | 25,268 | 56,621 | 5,958 | 3,364 | |
| (/) Shares Outstanding | 25.0 | 84.6 | 39.6 | 67.0 | 38.2 | 24.7 | |
| Implied Stock Price | 173.20 | 353.30 | 637.40 | 845.25 | 156.04 | 136.45 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 173.20 | 353.30 | 637.40 | 845.25 | 156.04 | 136.45 | |
| 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 | |