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 Pb Multiple | 3.8x - 4.2x | 4.0x |
Historical Pb Multiple | 3.0x - 7.6x | 3.3x |
Fair Value | ₹1,543 - ₹1,706 | ₹1,624 |
Upside | 24.9% - 38.0% | 31.4% |
Benchmarks | - | Full Ticker |
Cigniti Technologies Limited | - | NSEI:CIGNITITEC |
LTIMindtree Limited | - | NSEI:LTIM |
Tech Mahindra Limited | - | NSEI:TECHM |
Wipro Limited | - | NSEI:WIPRO |
Tata Consultancy Services Limited | - | NSEI:TCS |
Expleo Solutions Limited | - | NSEI:EXPLEOSOL |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
CIGNITITEC | LTIM | TECHM | WIPRO | TCS | EXPLEOSOL | |||
NSEI:CIGNITITEC | NSEI:LTIM | NSEI:TECHM | NSEI:WIPRO | NSEI:TCS | NSEI:EXPLEOSOL | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 10.5% | 24.8% | 1.1% | 6.2% | 8.5% | 20.9% | ||
3Y CAGR | 29.7% | 5.2% | -8.6% | 2.4% | 8.2% | 15.1% | ||
Latest Twelve Months | 94.3% | 3.4% | 80.4% | 20.4% | 5.1% | 14.2% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 9.7% | 13.8% | 9.2% | 14.5% | 19.4% | 13.3% | ||
Prior Fiscal Year | 9.1% | 12.9% | 4.5% | 12.3% | 19.1% | 9.4% | ||
Latest Fiscal Year | 9.9% | 12.1% | 8.0% | 14.7% | 19.0% | 10.1% | ||
Latest Twelve Months | 12.3% | 12.2% | 8.5% | 15.1% | 19.2% | 10.1% | ||
Return on Equity | ||||||||
5 Year Average Margin | 30.0% | 27.8% | 16.7% | 17.3% | 43.9% | 25.3% | ||
Prior Fiscal Year | 28.1% | 25.0% | 8.6% | 14.4% | 50.8% | 15.8% | ||
Latest Twelve Months | 23.5% | 22.1% | 16.8% | 16.3% | 51.8% | 16.6% | ||
Next Fiscal Year | 20.8% | 21.1% | 18.7% | 15.4% | 52.2% | 22.5% | ||
Two Fiscal Years Forward | 17.8% | 21.2% | 21.9% | 14.9% | 51.7% | 29.2% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 2.2x | 4.0x | 2.5x | 3.1x | 4.4x | 1.9x | ||
Price / LTM EPS | 21.7x | 32.7x | 29.3x | 20.3x | 23.1x | 18.5x | ||
Price / Book | 4.5x | 6.8x | 4.9x | 3.1x | 11.6x | 3.0x | ||
Price / Fwd Book | 3.6x | 6.0x | 4.6x | 3.1x | 11.2x | 2.7x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | 3.1x | 4.9x | 11.6x | |||||
Historical P/B Ratio | 3.0x | 3.3x | 7.6x | |||||
Selected P/B Multiple | 3.8x | 4.0x | 4.2x | |||||
(x) Book Value | 6,358 | 6,358 | 6,358 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | CIGNITITEC | LTIM | TECHM | WIPRO | TCS | EXPLEOSOL | |
Value of Common Equity | 42,943 | 1,543,080 | 1,326,275 | 2,741,798 | 11,389,740 | 19,179 | |
(/) Shares Outstanding | 27.3 | 296.4 | 885.0 | 10,470.9 | 3,618.1 | 15.5 | |
Implied Stock Price | 1,573.00 | 5,206.00 | 1,498.60 | 261.85 | 3,148.00 | 1,235.80 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 1,573.00 | 5,206.00 | 1,498.60 | 261.85 | 3,148.00 | 1,235.80 | |
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 |