載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
506530
4.8%
ARVINDFASN
-4.1%
SSDL
-4.1%
HK
前往
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
Sai Silks
NSEI:KALAMANDIR
印度 / 非必需消費品 / 特色產品零售
貨幣
₹
加入觀察名單
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
盈利能力價值
股價
141.93
INR
公允價值
96.65
INR
Metrics
Range
Conclusion
Adjusted Earnings
754.5 M - 1.799 B
1.459 B
Discount Rate
10.0% - 8.0%
9.0%
Fair Value
₹40.14 - ₹137.61
₹96.65
Upside
-71.4% - -1.9%
-31.1%
14.2%
Normalized EBIT Margin
2.2%
Normalized CapEx as % of Revenue
27.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
141.93
INR
公允價值
96.65
INR
看漲
-31.1%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Mar-20
Mar-21
Mar-22
Mar-23
Mar-24
Dec-24
(INR in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
6,772
11,293
13,515
13,736
14,228
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
73
773
1,336
1,347
1,419
(+) Net Interest Expense
264
265
417
353
238
(+) Other Non Operating Exp.
(8)
(15)
(38)
(59)
(93)
(+) D&A
186
190
207
238
261
(+) Non-recurring Items
0
51
(0)
(0)
(0)
Adjusted EBITDA
0
515
1,263
1,922
1,878
1,824
(-) D&A
#NUM!
(186)
(190)
(207)
(238)
(261)
Adjusted EBIT
0
329
1,073
1,715
1,641
1,564
% of Revenue
NA
4.9%
9.5%
12.7%
11.9%
11.0%
Low
Median
High
Adjusted EBIT Margin
4.9%
10.7%
12.7%
支援算式
Equity Waterfall
Equity Waterfall
Model
(INR in millions)
Low
Mid
High
Market
Enterprise Value
7,545
16,212
22,494
22,897
(+) Cash & Short Term Investments
2,612
2,612
2,612
2,612
(+) Investments & Other
0
0
0
0
(-) Debt
(4,000)
(4,000)
(4,000)
(4,000)
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
6,156
14,824
21,105
21,508
(/) Shares Outstanding
153.4
153.4
153.4
153.4
Implied Stock Price (INR)
40.14
96.65
137.61
140.24
FX Rate: INR/INR
1.00
1.00
1.00
1.00
Implied Stock Price (INR)
40.14
96.65
137.61
140.24
Upside / (Downside)
-71.38%
-31.08%
-1.88%
Stock Price
140.24
Stock Price Close
140.24
Restatment Type
Press Release
Reporting Currency
INR
Trading Currency
INR
FX Rate: INR/INR
1.00
Market Cap
21,508.1
Shares Outstanding
153.4
Share Exchange Ratio
1.0
Liquid Long-term Investments
0
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी