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。
HK
前往
勁減45%
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
Kirloskar Electric Company Ltd
NSEI:KECL
印度 / 工業 / 電子設備
加入觀察名單
貨幣
₹
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
10 年 DCF EBITDA 退出價
股價
126.01
INR
公允價值
133.66
INR
Metrics
Range
Conclusion
Discount Rate
8.8% - 7.8%
8.3%
Terminal EBITDA Multiple
12.8x - 14.8x
13.8x
Fair Value
₹123.61 - ₹144.40
₹133.66
Upside
-3.0% - 13.3%
4.9%
3.7%
Revenue 10y CAGR
9.8%
10y Avg EBITDA Margin
3.9%
Unlevered FCF 10y CAGR
10-Year DCF Model: EBITDA Exit
分享
儲存
股價
126.01
INR
公允價值
133.66
INR
看漲
4.9%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(INR in millions)
Input Projections
Fiscal Years Ending
Mar-24
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
Mar-30
Mar-31
Mar-32
Mar-33
Mar-34
Revenue
5,574
6,270
6,740
6,976
7,116
7,258
7,403
7,551
7,702
7,857
8,014
% Growth
17.7%
12.5%
7.5%
3.5%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
399
561
671
694
708
722
737
751
766
782
797
% of Revenue
7.2%
8.9%
9.9%
9.9%
9.9%
9.9%
9.9%
9.9%
9.9%
9.9%
9.9%
支援算式
Calculation of Free Cash Flow
Discounting Periods
Discounting Factors
Calculation of Enterprise Value
Equity Waterfall
Historical Financials
Current Trading Multiples
Calculation of Free Cash Flow
Projected Unlevered Cash Flow
(INR in millions)
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
Mar-30
Mar-31
Mar-32
Mar-33
Mar-34
EBITDA
561
671
694
708
722
737
751
766
782
797
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
D&A
(67)
(72)
(75)
(76)
(78)
(79)
(81)
(83)
(84)
(86)
EBIT
494
598
619
632
644
657
670
684
697
711
Pro forma Taxes
(84)
(102)
(105)
(107)
(110)
(112)
(114)
(116)
(119)
(121)
NOPAT
291
410
497
514
524
535
545
556
567
579
590
Capital Expenditures
(25)
(28)
(31)
(32)
(32)
(33)
(32)
(32)
(33)
(32)
(33)
NWC Investment
142
118
80
40
24
24
25
25
26
26
27
(+) D&A
48
67
72
75
76
78
79
81
83
84
86
Free Cash Flow
457
567
618
597
592
604
617
630
643
657
670
% Growth
24%
9%
-3%
-1%
2%
2%
2%
2%
2%
2%
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