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 | 20.5x - 22.6x | 21.6x |
| Selected Fwd P/E Multiple | 17.4x - 19.2x | 18.3x |
| Fair Value | ₹740.69 - ₹818.66 | ₹779.68 |
| Upside | -26.2% - -18.4% | -22.3% |
| Benchmarks | - | Full Ticker |
| TeamLease Services Limited | - | NSEI:TEAMLEASE |
| Quess Corp Limited | - | NSEI:QUESS |
| Rudrabhishek Enterprises Limited | - | NSEI:REPL |
| Infollion Research Services Limited | - | NSEI:INFOLLION |
| MITCON Consultancy & Engineering Services Limited | - | NSEI:MITCON |
| Datamatics Global Services Limited | - | NSEI:DATAMATICS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| TEAMLEASE | QUESS | REPL | INFOLLION | MITCON | DATAMATICS | |||
| NSEI:TEAMLEASE | NSEI:QUESS | NSEI:REPL | NSEI:INFOLLION | NSEI:MITCON | NSEI:DATAMATICS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 25.5% | NM- | 15.5% | NM- | 23.7% | 26.3% | ||
| 3Y CAGR | 41.5% | -42.5% | -2.9% | 54.0% | 73.5% | 9.2% | ||
| Latest Twelve Months | 7.5% | -85.7% | -1.2% | 45.2% | -39.1% | 13.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.1% | 0.7% | 15.7% | 15.9% | 3.4% | 11.2% | ||
| Prior Fiscal Year | 1.2% | 1.0% | 14.0% | 16.6% | 4.1% | 12.8% | ||
| Latest Fiscal Year | 1.0% | 0.3% | 12.5% | 15.6% | 4.9% | 11.9% | ||
| Latest Twelve Months | 1.0% | 0.3% | 12.3% | 15.6% | 3.5% | 11.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 19.2x | 15.4x | 14.7x | 23.4x | 7.5x | 22.9x | ||
| Price / LTM Sales | 0.3x | 0.3x | 2.8x | 5.4x | 0.8x | 3.3x | ||
| LTM P/E Ratio | 26.8x | 85.1x | 22.4x | 34.5x | 24.0x | 27.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 22.4x | 26.8x | 85.1x | |||||
| Historical LTM P/E Ratio | 9.6x | 12.6x | 17.8x | |||||
| Selected P/E Multiple | 20.5x | 21.6x | 22.6x | |||||
| (x) LTM Net Income | 2,119 | 2,119 | 2,119 | |||||
| (=) Equity Value | 43,407 | 45,692 | 47,977 | |||||
| (/) Shares Outstanding | 59.1 | 59.1 | 59.1 | |||||
| Implied Value Range | 734.39 | 773.05 | 811.70 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 734.39 | 773.05 | 811.70 | 1,003.75 | ||||
| Upside / (Downside) | -26.8% | -23.0% | -19.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TEAMLEASE | QUESS | REPL | INFOLLION | MITCON | DATAMATICS | |
| Value of Common Equity | 30,709 | 40,529 | 2,998 | 4,293 | 947 | 59,328 | |
| (/) Shares Outstanding | 16.8 | 149.1 | 17.9 | 9.7 | 13.4 | 59.1 | |
| Implied Stock Price | 1,831.30 | 271.85 | 167.24 | 443.00 | 70.50 | 1,003.75 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,831.30 | 271.85 | 167.24 | 443.00 | 70.50 | 1,003.75 | |
| 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 | |