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 P/E Multiple | 39.7x - 43.9x | 41.8x |
| Selected Fwd P/E Multiple | 27.5x - 30.4x | 28.9x |
| Fair Value | ₹88.61 - ₹97.93 | ₹93.27 |
| Upside | -32.1% - -25.0% | -28.6% |
| Benchmarks | - | Full Ticker |
| Supreme Power Equipment Limited | - | NSEI:SUPREMEPWR |
| Bharat Bijlee Limited | 50,396,000.0% | BSE:503960 |
| Voltamp Transformers Limited | 53,275,700.0% | BSE:532757 |
| Kirloskar Brothers Limited | 50,024,100.0% | BSE:500241 |
| De Nora India Limited | 59,003,100.0% | BSE:590031 |
| Kirloskar Electric Company Limited | - | NSEI:KECL |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SUPREMEPWR | 503960 | 532757 | 500241 | 590031 | KECL | |||
| NSEI:SUPREMEPWR | BSE:503960 | BSE:532757 | BSE:500241 | BSE:590031 | NSEI:KECL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 102.9% | 25.9% | 29.4% | 151.2% | 64.3% | NM- | ||
| 3Y CAGR | 246.6% | 71.5% | 39.9% | 29.3% | 49.9% | NM- | ||
| Latest Twelve Months | NM | 20.1% | 10.9% | 45.4% | -84.4% | -33.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.1% | 5.3% | 14.7% | 5.7% | 19.6% | 4.5% | ||
| Prior Fiscal Year | 10.8% | 5.9% | 14.4% | 6.3% | 27.4% | 6.6% | ||
| Latest Fiscal Year | 12.3% | 7.0% | 19.0% | 8.7% | 25.6% | 2.5% | ||
| Latest Twelve Months | 12.0% | 7.1% | 17.7% | 9.7% | 6.2% | 2.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.2x | 18.3x | 19.3x | 21.8x | 22.6x | 34.5x | ||
| Price / LTM Sales | 2.2x | 1.7x | 3.8x | 3.0x | 6.1x | 1.5x | ||
| LTM P/E Ratio | 18.0x | 24.3x | 21.2x | 31.3x | 98.7x | 66.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 18.0x | 24.3x | 98.7x | |||||
| Historical LTM P/E Ratio | -3.8x | 0.6x | 35.5x | |||||
| Selected P/E Multiple | 39.7x | 41.8x | 43.9x | |||||
| (x) LTM Net Income | 130 | 130 | 130 | |||||
| (=) Equity Value | 5,169 | 5,441 | 5,713 | |||||
| (/) Shares Outstanding | 66.4 | 66.4 | 66.4 | |||||
| Implied Value Range | 77.83 | 81.93 | 86.03 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 77.83 | 81.93 | 86.03 | 130.56 | ||||
| Upside / (Downside) | -40.4% | -37.2% | -34.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SUPREMEPWR | 503960 | 532757 | 500241 | 590031 | KECL | |
| Value of Common Equity | 2,698 | 32,083 | 68,454 | 134,813 | 3,958 | 8,671 | |
| (/) Shares Outstanding | 25.0 | 11.3 | 10.1 | 79.4 | 5.3 | 66.4 | |
| Implied Stock Price | 107.95 | 2,838.40 | 6,766.15 | 1,697.70 | 745.60 | 130.56 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 107.95 | 2,838.40 | 6,766.15 | 1,697.70 | 745.60 | 130.56 | |
| 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 | |