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 | 0.0x - 0.0x | 0.0x |
| Selected Fwd Ps Multiple | 0.0x - 0.0x | 0.0x |
| Fair Value | ₹2.37 - ₹2.62 | ₹2.50 |
| Upside | 39.6% - 54.3% | 46.9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| KNR Constructions Limited | - | NSEI:KNRCON |
| Giriraj Civil Developers Limited | - | NSEI:GIRIRAJ |
| Dilip Buildcon Limited | - | NSEI:DBL |
| Artefact Projects Limited | 53,129,700.0% | BSE:531297 |
| Ekansh Concepts Limited | 53,136,400.0% | BSE:531364 |
| CMM Infraprojects Limited | - | NSEI:CMMIPL |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| KNRCON | GIRIRAJ | DBL | 531297 | 531364 | CMMIPL | |||
| NSEI:KNRCON | NSEI:GIRIRAJ | NSEI:DBL | BSE:531297 | BSE:531364 | NSEI:CMMIPL | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 14.1% | 31.8% | 5.0% | 1.4% | 32.9% | 6.3% | ||
| 3Y CAGR | 15.2% | 40.0% | 5.7% | -9.0% | -5.7% | 37.0% | ||
| Latest Twelve Months | 22.2% | 89.3% | 0.9% | 9.6% | -8.5% | -5.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 13.3% | 4.7% | 1.2% | 19.7% | 4.9% | -4.8% | ||
| Prior Fiscal Year | 11.2% | 4.7% | 0.0% | 29.4% | 11.2% | -26.7% | ||
| Latest Fiscal Year | 17.5% | 5.8% | 1.6% | 21.7% | -7.6% | 0.2% | ||
| Latest Twelve Months | 23.4% | 5.8% | 4.1% | 19.1% | 8.9% | -0.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 4.6x | 43.0x | 8.5x | 12.7x | 23.2x | 35.0x | ||
| Price / LTM Sales | 1.2x | 3.2x | 0.6x | 1.7x | 2.8x | 0.0x | ||
| LTM P/E Ratio | 5.3x | 55.5x | 14.7x | 8.8x | 31.8x | -10.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.6x | 1.7x | 3.2x | |||||
| Historical LTM P/S Ratio | 0.0x | 0.1x | 0.3x | |||||
| Selected Price / Sales Multiple | 0.0x | 0.0x | 0.0x | |||||
| (x) LTM Sales | 1,040 | 1,040 | 1,040 | |||||
| (=) Equity Value | 36 | 38 | 40 | |||||
| (/) Shares Outstanding | 15.7 | 15.7 | 15.7 | |||||
| Implied Value Range | 2.30 | 2.42 | 2.54 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.30 | 2.42 | 2.54 | 1.70 | ||||
| Upside / (Downside) | 35.1% | 42.2% | 49.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KNRCON | GIRIRAJ | DBL | 531297 | 531364 | CMMIPL | |
| Value of Common Equity | 64,642 | 6,224 | 69,145 | 422 | 1,586 | 27 | |
| (/) Shares Outstanding | 281.2 | 23.9 | 146.2 | 7.3 | 15.1 | 15.7 | |
| Implied Stock Price | 229.85 | 260.20 | 472.90 | 57.94 | 104.85 | 1.70 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 229.85 | 260.20 | 472.90 | 57.94 | 104.85 | 1.70 | |
| 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 | |