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 | 0.9x - 1.0x | 1.0x |
| Selected Fwd Ps Multiple | 0.9x - 1.0x | 0.9x |
| Fair Value | ₹303.70 - ₹335.67 | ₹319.68 |
| Upside | -4.0% - 6.1% | 1.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Baazar Style Retail Limited | - | NSEI:STYLEBAAZA |
| Metro Brands Limited | - | NSEI:METROBRAND |
| Thomas Scott (India) Limited | - | NSEI:THOMASCOTT |
| Logica Infoway Limited | 54,374,600.0% | BSE:543746 |
| Mehai Technology Limited | 54,073,000.0% | BSE:540730 |
| Khadim India Limited | - | NSEI:KHADIM |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| STYLEBAAZA | METROBRAND | THOMASCOTT | 543746 | 540730 | KHADIM | |||
| NSEI:STYLEBAAZA | NSEI:METROBRAND | NSEI:THOMASCOTT | BSE:543746 | BSE:540730 | NSEI:KHADIM | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 12.6% | 14.1% | 33.4% | 21.6% | -6.5% | -5.1% | ||
| 3Y CAGR | 31.6% | 43.3% | 62.0% | 33.6% | 43.2% | -0.6% | ||
| Latest Twelve Months | 34.4% | 5.6% | 89.2% | 19.0% | 359.1% | -1.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.2% | 16.0% | 2.3% | 0.6% | 3.7% | -1.2% | ||
| Prior Fiscal Year | 0.6% | 17.0% | 4.6% | 0.5% | 5.9% | 2.6% | ||
| Latest Fiscal Year | 2.3% | 17.5% | 11.0% | 0.8% | 3.9% | 1.0% | ||
| Latest Twelve Months | 1.2% | 16.8% | 8.4% | 0.8% | 9.1% | 0.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 22.2x | 53.9x | 18.1x | 26.3x | 37.9x | 22.5x | ||
| Price / LTM Sales | 1.4x | 11.9x | 2.1x | 0.4x | 5.9x | 0.9x | ||
| LTM P/E Ratio | 118.7x | 71.1x | 25.1x | 45.2x | 65.0x | 112.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 2.1x | 11.9x | |||||
| Historical LTM P/S Ratio | 0.2x | 0.5x | 0.9x | |||||
| Selected Price / Sales Multiple | 0.9x | 1.0x | 1.0x | |||||
| (x) LTM Sales | 6,183 | 6,183 | 6,183 | |||||
| (=) Equity Value | 5,714 | 6,015 | 6,315 | |||||
| (/) Shares Outstanding | 18.4 | 18.4 | 18.4 | |||||
| Implied Value Range | 310.91 | 327.27 | 343.63 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 310.91 | 327.27 | 343.63 | 316.50 | ||||
| Upside / (Downside) | -1.8% | 3.4% | 8.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | STYLEBAAZA | METROBRAND | THOMASCOTT | 543746 | 540730 | KHADIM | |
| Value of Common Equity | 17,356 | 292,307 | 3,417 | 3,950 | 4,226 | 5,817 | |
| (/) Shares Outstanding | 74.6 | 272.2 | 11.3 | 17.1 | 301.9 | 18.4 | |
| Implied Stock Price | 232.60 | 1,073.85 | 302.55 | 230.95 | 14.00 | 316.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 232.60 | 1,073.85 | 302.55 | 230.95 | 14.00 | 316.50 | |
| 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 | |