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 Revenue Multiple | 4.2x - 4.7x | 4.4x |
| Selected Fwd Revenue Multiple | 3.1x - 3.5x | 3.3x |
| Fair Value | ₹2,084 - ₹2,300 | ₹2,192 |
| Upside | -16.5% - -7.9% | -12.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| PNGS Gargi Fashion Jewellery Limited | 543709 | BSE:543709 |
| V2 Retail Limited | V2RETAIL | NSEI:V2RETAIL |
| Trent Limited | TRENT | NSEI:TRENT |
| U.H. Zaveri Limited | 541338 | BSE:541338 |
| FSN E-Commerce Ventures Limited | NYKAA | NSEI:NYKAA |
| Ethos Limited | ETHOSLTD | NSEI:ETHOSLTD |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| 543709 | V2RETAIL | TRENT | 541338 | NYKAA | ETHOSLTD | |||
| BSE:543709 | NSEI:V2RETAIL | NSEI:TRENT | BSE:541338 | NSEI:NYKAA | NSEI:ETHOSLTD | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | NM- | 9.3% | 36.3% | 18.5% | 41.9% | 17.6% | ||
| 3Y CAGR | 1933.9% | 29.3% | 68.4% | 43.2% | 37.8% | 37.2% | ||
| Latest Twelve Months | 182.1% | 58.4% | 44.0% | 77.1% | 25.5% | 25.0% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 27.6% | 2.4% | 5.7% | 3.4% | 2.2% | 8.9% | ||
| Prior Fiscal Year | 22.1% | 2.0% | 7.0% | 7.5% | 1.6% | 10.5% | ||
| Latest Fiscal Year | 21.6% | 6.2% | 10.1% | 3.6% | 1.9% | 10.4% | ||
| Latest Twelve Months | 29.7% | 8.5% | 10.7% | -0.3% | 2.4% | 10.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 8.02x | 3.87x | 10.19x | 0.58x | 6.85x | 5.05x | ||
| EV / LTM EBIT | 26.9x | 45.8x | 95.4x | -200.3x | 286.4x | 49.9x | ||
| Price / LTM Sales | 8.44x | 3.49x | 10.13x | 0.29x | 6.70x | 5.12x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.58x | 6.85x | 10.19x | |||||
| Historical EV / LTM Revenue | 2.81x | 4.70x | 6.60x | |||||
| Selected EV / LTM Revenue | 4.23x | 4.45x | 4.67x | |||||
| (x) LTM Revenue | 11,928 | 11,928 | 11,928 | |||||
| (=) Implied Enterprise Value | 50,403 | 53,056 | 55,709 | |||||
| (-) Non-shareholder Claims * | 918 | 918 | 918 | |||||
| (=) Equity Value | 51,321 | 53,974 | 56,627 | |||||
| (/) Shares Outstanding | 24.5 | 24.5 | 24.5 | |||||
| Implied Value Range | 2,096.41 | 2,204.77 | 2,313.14 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,096.41 | 2,204.77 | 2,313.14 | 2,497.15 | ||||
| Upside / (Downside) | -16.0% | -11.7% | -7.4% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | 543709 | V2RETAIL | TRENT | 541338 | NYKAA | ETHOSLTD | |
| Enterprise Value | 9,540 | 65,169 | 1,650,945 | 191 | 517,203 | 60,214 | |
| (+) Cash & Short Term Investments | 531 | 43 | 9,900 | 2 | 1,948 | 2,714 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Debt | (27) | (6,488) | (18,422) | (96) | (13,063) | (1,796) | |
| (-) Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 10,044 | 58,724 | 1,642,423 | 97 | 506,088 | 61,131 | |
| (/) Shares Outstanding | 10.4 | 34.6 | 355.5 | 10.2 | 2,859.3 | 24.5 | |
| Implied Stock Price | 969.70 | 1,697.75 | 4,620.20 | 9.51 | 177.00 | 2,497.15 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 969.70 | 1,697.75 | 4,620.20 | 9.51 | 177.00 | 2,497.15 | |
| 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 | |