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 | 5.2x - 5.7x | 5.5x |
| Selected Fwd Ps Multiple | 3.1x - 3.4x | 3.2x |
| Fair Value | ₹396.70 - ₹438.46 | ₹417.58 |
| Upside | -20.3% - -11.9% | -16.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Servotech Renewable Power System Limited | - | NSEI:SERVOTECH |
| Exicom Tele-Systems Limited | 54,413,300.0% | BSE:544133 |
| Quadrant Future Tek Limited | 54,433,600.0% | BSE:544336 |
| Amara Raja Energy & Mobility Limited | 50,000,800.0% | BSE:500008 |
| High Energy Batteries (India) Limited | 50,417,600.0% | BSE:504176 |
| HBL Engineering Limited | - | NSEI:HBLENGINE |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| SERVOTECH | 544133 | 544336 | 500008 | 504176 | HBLENGINE | |||
| NSEI:SERVOTECH | BSE:544133 | BSE:544336 | BSE:500008 | BSE:504176 | NSEI:HBLENGINE | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 31.9% | NM- | NM- | 11.5% | 10.9% | 12.0% | ||
| 3Y CAGR | 59.6% | 25.7% | 27.7% | 17.9% | 0.1% | 34.8% | ||
| Latest Twelve Months | 96.8% | -15.2% | NM | 13.1% | -27.3% | 3.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.6% | 1.9% | 1.9% | 7.7% | 20.0% | 7.2% | ||
| Prior Fiscal Year | 4.0% | 4.6% | 9.1% | 7.0% | 22.1% | 7.2% | ||
| Latest Fiscal Year | 3.3% | 6.2% | 9.7% | 8.0% | 22.0% | 12.6% | ||
| Latest Twelve Months | 4.1% | -2.2% | -12.6% | 8.0% | 15.5% | 14.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 59.3x | 191.6x | 14937.5x | 10.8x | 26.1x | 32.3x | ||
| Price / LTM Sales | 4.2x | 2.2x | 13.8x | 1.4x | 6.6x | 6.7x | ||
| LTM P/E Ratio | 102.5x | -96.9x | -109.9x | 17.7x | 42.4x | 45.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.4x | 4.2x | 13.8x | |||||
| Historical LTM P/S Ratio | 1.1x | 1.7x | 6.2x | |||||
| Selected Price / Sales Multiple | 5.2x | 5.5x | 5.7x | |||||
| (x) LTM Sales | 21,017 | 21,017 | 21,017 | |||||
| (=) Equity Value | 109,216 | 114,964 | 120,712 | |||||
| (/) Shares Outstanding | 277.2 | 277.2 | 277.2 | |||||
| Implied Value Range | 394.00 | 414.74 | 435.48 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 394.00 | 414.74 | 435.48 | 497.75 | ||||
| Upside / (Downside) | -20.8% | -16.7% | -12.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SERVOTECH | 544133 | 544336 | 500008 | 504176 | HBLENGINE | |
| Value of Common Equity | 27,861 | 19,383 | 19,448 | 180,216 | 4,263 | 137,974 | |
| (/) Shares Outstanding | 216.9 | 120.9 | 40.0 | 183.0 | 9.0 | 277.2 | |
| Implied Stock Price | 128.45 | 160.30 | 486.20 | 984.65 | 475.60 | 497.75 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 128.45 | 160.30 | 486.20 | 984.65 | 475.60 | 497.75 | |
| 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 | |