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 | 23.2x - 25.6x | 24.4x |
| Selected Fwd P/E Multiple | 9.4x - 10.4x | 9.9x |
| Fair Value | ₹77.24 - ₹85.37 | ₹81.30 |
| Upside | -4.0% - 6.2% | 1.1% |
| Benchmarks | - | Full Ticker |
| Prakash Steelage Limited | 53,323,900.0% | BSE:533239 |
| National Fittings Limited | 53,128,900.0% | BSE:531289 |
| D.P. Wires Limited | 54,396,200.0% | BSE:543962 |
| El Forge Limited | 53,114,400.0% | BSE:531144 |
| Kritika Wires Limited | - | NSEI:KRITIKA |
| Cubex Tubings Limited | - | NSEI:CUBEXTUB |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 533239 | 531289 | 543962 | 531144 | KRITIKA | CUBEXTUB | |||
| BSE:533239 | BSE:531289 | BSE:543962 | BSE:531144 | NSEI:KRITIKA | NSEI:CUBEXTUB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 33.3% | 14.3% | 15.9% | 25.0% | 9.0% | 43.4% | ||
| 3Y CAGR | 4.5% | 52.7% | 14.7% | NM- | 136.8% | 44.2% | ||
| Latest Twelve Months | 57.5% | 129.8% | -32.6% | 5954.4% | 45.2% | 26.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 103.9% | 5.5% | 4.5% | 16.3% | 1.5% | 1.6% | ||
| Prior Fiscal Year | 4.4% | 5.1% | 3.4% | -3.9% | 2.1% | 1.4% | ||
| Latest Fiscal Year | 54.7% | 7.6% | 3.6% | 103.9% | 2.4% | 1.8% | ||
| Latest Twelve Months | 44.6% | 14.1% | 4.0% | 96.8% | 1.8% | 2.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 38.3x | 11.3x | 6.6x | 20.6x | 24.0x | 16.9x | ||
| Price / LTM Sales | 1.5x | 1.5x | 0.5x | 0.7x | 0.4x | 0.5x | ||
| LTM P/E Ratio | 3.4x | 10.7x | 12.5x | 0.7x | 24.1x | 21.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 0.7x | 10.7x | 24.1x | |||||
| Historical LTM P/E Ratio | 15.4x | 32.0x | 41.7x | |||||
| Selected P/E Multiple | 23.2x | 24.4x | 25.6x | |||||
| (x) LTM Net Income | 54 | 54 | 54 | |||||
| (=) Equity Value | 1,243 | 1,309 | 1,374 | |||||
| (/) Shares Outstanding | 14.3 | 14.3 | 14.3 | |||||
| Implied Value Range | 86.84 | 91.41 | 95.98 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 86.84 | 91.41 | 95.98 | 80.42 | ||||
| Upside / (Downside) | 8.0% | 13.7% | 19.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 533239 | 531289 | 543962 | 531144 | KRITIKA | CUBEXTUB | |
| Value of Common Equity | 1,239 | 1,149 | 3,533 | 500 | 2,847 | 1,152 | |
| (/) Shares Outstanding | 175.0 | 9.1 | 15.5 | 20.3 | 266.3 | 14.3 | |
| Implied Stock Price | 7.08 | 126.45 | 227.95 | 24.59 | 10.69 | 80.42 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.08 | 126.45 | 227.95 | 24.59 | 10.69 | 80.42 | |
| 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 | |