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 | 20.7x - 22.8x | 21.8x |
| Selected Fwd P/E Multiple | 19.2x - 21.2x | 20.2x |
| Fair Value | ₹1,338 - ₹1,479 | ₹1,409 |
| Upside | 1.2% - 11.8% | 6.5% |
| Benchmarks | - | Full Ticker |
| Atul Ltd | 50,002,700.0% | BSE:500027 |
| Bayer CropScience Limited | 50,628,500.0% | BSE:506285 |
| PI Industries Limited | 52,364,200.0% | BSE:523642 |
| Sumitomo Chemical India Limited | 54,292,000.0% | BSE:542920 |
| Insecticides (India) Limited | 53,285,100.0% | BSE:532851 |
| Dhanuka Agritech Limited | - | NSEI:DHANUKA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 500027 | 506285 | 523642 | 542920 | 532851 | DHANUKA | |||
| BSE:500027 | BSE:506285 | BSE:523642 | BSE:542920 | BSE:532851 | NSEI:DHANUKA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -5.7% | 17.0% | 32.6% | 17.4% | -3.6% | 16.3% | ||
| 3Y CAGR | -21.0% | 14.5% | 31.6% | 2.3% | 2.9% | 4.3% | ||
| Latest Twelve Months | 16.1% | -35.2% | 6.7% | 55.3% | 108.2% | 14.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.9% | 13.3% | 18.0% | 13.1% | 5.7% | 14.0% | ||
| Prior Fiscal Year | 9.5% | 14.8% | 18.9% | 14.3% | 3.5% | 13.7% | ||
| Latest Fiscal Year | 6.8% | 14.5% | 21.9% | 13.0% | 5.2% | 13.6% | ||
| Latest Twelve Months | 7.8% | 10.0% | 21.4% | 16.4% | 7.1% | 14.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 20.6x | 34.1x | 23.8x | 42.5x | 9.0x | 15.5x | ||
| Price / LTM Sales | 3.2x | 4.2x | 6.9x | 9.0x | 0.9x | 3.0x | ||
| LTM P/E Ratio | 40.6x | 41.6x | 32.2x | 54.7x | 13.4x | 21.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 13.4x | 40.6x | 54.7x | |||||
| Historical LTM P/E Ratio | 11.9x | 16.0x | 19.0x | |||||
| Selected P/E Multiple | 20.7x | 21.8x | 22.8x | |||||
| (x) LTM Net Income | 2,805 | 2,805 | 2,805 | |||||
| (=) Equity Value | 57,972 | 61,023 | 64,074 | |||||
| (/) Shares Outstanding | 45.1 | 45.1 | 45.1 | |||||
| Implied Value Range | 1,286.03 | 1,353.72 | 1,421.40 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,286.03 | 1,353.72 | 1,421.40 | 1,322.90 | ||||
| Upside / (Downside) | -2.8% | 2.3% | 7.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 500027 | 506285 | 523642 | 542920 | 532851 | DHANUKA | |
| Value of Common Equity | 168,659 | 216,747 | 547,701 | 282,417 | 18,148 | 59,634 | |
| (/) Shares Outstanding | 29.4 | 44.9 | 151.7 | 499.1 | 29.1 | 45.1 | |
| Implied Stock Price | 5,728.55 | 4,822.80 | 3,610.60 | 565.80 | 623.70 | 1,322.90 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5,728.55 | 4,822.80 | 3,610.60 | 565.80 | 623.70 | 1,322.90 | |
| 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 | |