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 Ps Multiple | 1.4x - 1.5x | 1.5x |
| Selected Fwd Ps Multiple | 1.6x - 1.7x | 1.6x |
| Fair Value | ₹8.01 - ₹8.85 | ₹8.43 |
| Upside | -2.4% - 7.8% | 2.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Trans India House Impex Limited | 52,375,200.0% | BSE:523752 |
| Dhoot Industrial Finance Limited | 52,697,100.0% | BSE:526971 |
| Pulsar International Limited | 51,259,100.0% | BSE:512591 |
| Genpharmasec Limited | 53,159,200.0% | BSE:531592 |
| Hariyana Ship Breakers Limited | 52,693,100.0% | BSE:526931 |
| Goyal Aluminiums Limited | - | NSEI:GOYALALUM |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 523752 | 526971 | 512591 | 531592 | 526931 | GOYALALUM | |||
| BSE:523752 | BSE:526971 | BSE:512591 | BSE:531592 | BSE:526931 | NSEI:GOYALALUM | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | 40.9% | 116.6% | 140.9% | -17.3% | 4.4% | ||
| 3Y CAGR | NM- | 64.2% | 626.4% | 12.6% | -1.2% | 7.5% | ||
| Latest Twelve Months | -44.0% | -26.9% | 188.2% | 13.2% | -95.3% | 61.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4.1% | 31.9% | -32.1% | 2.9% | 3.0% | 2.2% | ||
| Prior Fiscal Year | 8.5% | 19.5% | 35.8% | 4.4% | 6.6% | 3.3% | ||
| Latest Fiscal Year | 3.1% | 67.7% | 12.6% | -0.4% | 2.1% | 3.7% | ||
| Latest Twelve Months | 4.3% | 55.2% | 10.1% | 5.3% | 14.7% | 3.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 15.0x | 0.4x | 26.8x | 189.3x | 12.7x | 45.2x | ||
| Price / LTM Sales | 1.0x | 1.3x | 2.3x | 3.4x | 8.2x | 1.4x | ||
| LTM P/E Ratio | 23.3x | 2.4x | 22.9x | 63.8x | 55.5x | 43.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.0x | 2.3x | 8.2x | |||||
| Historical LTM P/S Ratio | 0.2x | 1.9x | 5.7x | |||||
| Selected Price / Sales Multiple | 1.4x | 1.5x | 1.5x | |||||
| (x) LTM Sales | 857 | 857 | 857 | |||||
| (=) Equity Value | 1,182 | 1,244 | 1,306 | |||||
| (/) Shares Outstanding | 142.7 | 142.7 | 142.7 | |||||
| Implied Value Range | 8.28 | 8.71 | 9.15 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 8.28 | 8.71 | 9.15 | 8.21 | ||||
| Upside / (Downside) | 0.8% | 6.1% | 11.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 523752 | 526971 | 512591 | 531592 | 526931 | GOYALALUM | |
| Value of Common Equity | 448 | 1,670 | 727 | 1,014 | 660 | 1,172 | |
| (/) Shares Outstanding | 35.5 | 6.3 | 71.4 | 533.7 | 6.2 | 142.7 | |
| Implied Stock Price | 12.61 | 264.25 | 10.18 | 1.90 | 107.05 | 8.21 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 12.61 | 264.25 | 10.18 | 1.90 | 107.05 | 8.21 | |
| 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 | |