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 | 20.8x - 22.9x | 21.9x |
| Selected Fwd P/E Multiple | 17.0x - 18.8x | 17.9x |
| Fair Value | ₹714.49 - ₹789.70 | ₹752.10 |
| Upside | -18.8% - -10.2% | -14.5% |
| Benchmarks | - | Full Ticker |
| Quess Corp Limited | - | NSEI:QUESS |
| TeamLease Services Limited | - | NSEI:TEAMLEASE |
| Walchand PeopleFirst Limited | 50,137,000.0% | BSE:501370 |
| Cyber Media Research & Services Limited | - | NSEI:CMRSL |
| RITES Limited | - | NSEI:RITES |
| Datamatics Global Services Limited | - | NSEI:DATAMATICS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| QUESS | TEAMLEASE | 501370 | CMRSL | RITES | DATAMATICS | |||
| NSEI:QUESS | NSEI:TEAMLEASE | BSE:501370 | NSEI:CMRSL | NSEI:RITES | NSEI:DATAMATICS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 25.5% | 34.5% | 97.2% | -9.0% | 26.3% | ||
| 3Y CAGR | -42.5% | 41.5% | -0.8% | 12.9% | -9.3% | 9.2% | ||
| Latest Twelve Months | -83.5% | -3.0% | -47.2% | -35.9% | -15.5% | 3.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.5% | 1.0% | 9.1% | 3.3% | 21.5% | 10.9% | ||
| Prior Fiscal Year | 1.5% | 1.2% | 13.1% | 4.1% | 18.6% | 12.8% | ||
| Latest Fiscal Year | 0.3% | 1.0% | 5.9% | 3.1% | 17.4% | 11.9% | ||
| Latest Twelve Months | 0.3% | 1.0% | 5.9% | 3.1% | 17.4% | 11.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 16.6x | 22.5x | 24.0x | 9.1x | 23.1x | 20.9x | ||
| Price / LTM Sales | 0.3x | 0.3x | 1.4x | 0.3x | 5.7x | 3.0x | ||
| LTM P/E Ratio | 98.3x | 29.6x | 23.8x | 10.7x | 33.0x | 25.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 10.7x | 29.6x | 98.3x | |||||
| Historical LTM P/E Ratio | 9.6x | 12.6x | 25.4x | |||||
| Selected P/E Multiple | 20.8x | 21.9x | 22.9x | |||||
| (x) LTM Net Income | 2,050 | 2,050 | 2,050 | |||||
| (=) Equity Value | 42,566 | 44,807 | 47,047 | |||||
| (/) Shares Outstanding | 59.1 | 59.1 | 59.1 | |||||
| Implied Value Range | 720.16 | 758.07 | 795.97 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 720.16 | 758.07 | 795.97 | 879.55 | ||||
| Upside / (Downside) | -18.1% | -13.8% | -9.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | QUESS | TEAMLEASE | 501370 | CMRSL | RITES | DATAMATICS | |
| Value of Common Equity | 45,013 | 32,198 | 429 | 253 | 127,168 | 51,987 | |
| (/) Shares Outstanding | 148.9 | 16.8 | 2.9 | 2.9 | 480.6 | 59.1 | |
| Implied Stock Price | 302.20 | 1,920.10 | 147.80 | 86.35 | 264.60 | 879.55 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 302.20 | 1,920.10 | 147.80 | 86.35 | 264.60 | 879.55 | |
| 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 | |