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 | 14.8x - 16.3x | 15.5x |
| Selected Fwd P/E Multiple | 13.8x - 15.3x | 14.6x |
| Fair Value | ₹170.54 - ₹188.49 | ₹179.52 |
| Upside | -3.0% - 7.2% | 2.1% |
| Benchmarks | - | Full Ticker |
| Ksolves India Limited | - | NSEI:KSOLVES |
| Micropro Software Solutions Limited | - | NSEI:MICROPRO |
| Sigma Solve Limited | - | NSEI:SIGMA |
| Accenture plc | - | NYSE:ACN |
| International Business Machines Corporation | - | KAS:IBM_KZ |
| Delaplex Limited | - | NSEI:DELAPLEX |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| KSOLVES | MICROPRO | SIGMA | ACN | IBM_KZ | DELAPLEX | |||
| NSEI:KSOLVES | NSEI:MICROPRO | NSEI:SIGMA | NYSE:ACN | KAS:IBM_KZ | NSEI:DELAPLEX | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 37.4% | 117.2% | 8.7% | -3.4% | NM- | ||
| 3Y CAGR | 56.3% | 33.9% | 73.0% | 7.1% | 8.5% | 35.6% | ||
| Latest Twelve Months | 18.0% | NM | 34.9% | 9.3% | -32.6% | NM | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 30.5% | 12.0% | 29.7% | 11.5% | 9.1% | 15.8% | ||
| Prior Fiscal Year | 31.6% | 26.0% | 21.1% | 10.7% | 12.1% | 15.2% | ||
| Latest Fiscal Year | 31.4% | 14.5% | 24.8% | 11.2% | 9.6% | 18.2% | ||
| Latest Twelve Months | 28.1% | 17.5% | 25.5% | 11.4% | 8.7% | 19.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 20.7x | 3.3x | 13.1x | 16.7x | 19.6x | 10.1x | ||
| Price / LTM Sales | 8.1x | 1.7x | 4.3x | 2.8x | 3.6x | 2.6x | ||
| LTM P/E Ratio | 28.9x | 9.7x | 16.7x | 24.9x | 40.6x | 13.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 9.7x | 24.9x | 40.6x | |||||
| Historical LTM P/E Ratio | 0.0x | NM | 0.0x | |||||
| Selected P/E Multiple | 14.8x | 15.5x | 16.3x | |||||
| (x) LTM Net Income | 121 | 121 | 121 | |||||
| (=) Equity Value | 1,783 | 1,877 | 1,971 | |||||
| (/) Shares Outstanding | 9.1 | 9.1 | 9.1 | |||||
| Implied Value Range | 195.77 | 206.08 | 216.38 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 195.77 | 206.08 | 216.38 | 175.80 | ||||
| Upside / (Downside) | 11.4% | 17.2% | 23.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KSOLVES | MICROPRO | SIGMA | ACN | IBM_KZ | DELAPLEX | |
| Value of Common Equity | 10,935 | 343 | 2,933 | 191,144 | 186,426 | 1,602 | |
| (/) Shares Outstanding | 23.7 | 14.3 | 10.3 | 626.0 | 909.4 | 9.1 | |
| Implied Stock Price | 461.15 | 24.00 | 285.35 | 305.33 | 205.00 | 175.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 461.15 | 24.00 | 285.35 | 305.33 | 205.00 | 175.80 | |
| Trading Currency | INR | INR | INR | USD | USD | INR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |