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 - 1.6x | 1.5x |
| Selected Fwd Ps Multiple | 1.4x - 1.5x | 1.4x |
| Fair Value | ₹489.19 - ₹540.69 | ₹514.94 |
| Upside | -16.4% - -7.7% | -12.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Ultramarine & Pigments Limited | 50,668,500.0% | BSE:506685 |
| AksharChem (India) Limited | 52,459,800.0% | BSE:524598 |
| Asahi Songwon Colors Limited | 53,285,300.0% | BSE:532853 |
| Ducol Organics And Colours Limited | - | NSEI:DUCOL |
| Vipul Organics Limited | 53,062,700.0% | BSE:530627 |
| Heubach Colorants India Limited | - | NSEI:HEUBACHIND |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 506685 | 524598 | 532853 | DUCOL | 530627 | HEUBACHIND | |||
| BSE:506685 | BSE:524598 | BSE:532853 | NSEI:DUCOL | BSE:530627 | NSEI:HEUBACHIND | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 12.8% | -1.3% | 7.7% | NM- | 10.8% | 1.9% | ||
| 3Y CAGR | 22.1% | 7.0% | 14.6% | -1.1% | 8.1% | 2.7% | ||
| Latest Twelve Months | 15.6% | 18.4% | 26.3% | -8.9% | 12.2% | 5.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 13.9% | 1.4% | 4.1% | 5.0% | 3.7% | 10.0% | ||
| Prior Fiscal Year | 12.4% | -0.3% | -2.3% | 6.7% | 1.4% | 2.5% | ||
| Latest Fiscal Year | 10.3% | -6.2% | 4.7% | 5.9% | 2.2% | 5.2% | ||
| Latest Twelve Months | 10.8% | -0.8% | 2.7% | 6.9% | 3.0% | 5.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.7x | 12.3x | 13.2x | 19.7x | 17.0x | 17.4x | ||
| Price / LTM Sales | 2.2x | 0.5x | 0.7x | 2.3x | 1.1x | 1.7x | ||
| LTM P/E Ratio | 19.8x | -65.9x | 27.5x | 32.7x | 37.8x | 29.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 1.1x | 2.3x | |||||
| Historical LTM P/S Ratio | 0.5x | 1.2x | 1.3x | |||||
| Selected Price / Sales Multiple | 1.4x | 1.5x | 1.6x | |||||
| (x) LTM Sales | 8,097 | 8,097 | 8,097 | |||||
| (=) Equity Value | 11,451 | 12,054 | 12,656 | |||||
| (/) Shares Outstanding | 23.1 | 23.1 | 23.1 | |||||
| Implied Value Range | 496.11 | 522.22 | 548.33 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 496.11 | 522.22 | 548.33 | 585.50 | ||||
| Upside / (Downside) | -15.3% | -10.8% | -6.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 506685 | 524598 | 532853 | DUCOL | 530627 | HEUBACHIND | |
| Value of Common Equity | 13,674 | 1,738 | 3,918 | 1,720 | 1,784 | 13,514 | |
| (/) Shares Outstanding | 29.2 | 8.0 | 11.8 | 14.5 | 13.3 | 23.1 | |
| Implied Stock Price | 468.30 | 216.35 | 332.40 | 118.30 | 134.00 | 585.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 468.30 | 216.35 | 332.40 | 118.30 | 134.00 | 585.50 | |
| 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 | |