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 | 41.4x - 45.8x | 43.6x |
| Selected Fwd P/E Multiple | 15.0x - 16.6x | 15.8x |
| Fair Value | ₹137.82 - ₹152.33 | ₹145.08 |
| Upside | -6.6% - 3.2% | -1.7% |
| Benchmarks | - | Full Ticker |
| Marshall Machines Limited | - | NSEI:MARSHALL |
| Macpower CNC Machines Limited | - | NSEI:MACPOWER |
| Batliboi Limited | 52,200,400.0% | BSE:522004 |
| LMW Limited | 50,025,200.0% | BSE:500252 |
| Isgec Heavy Engineering Limited | 53,303,300.0% | BSE:533033 |
| Lokesh Machines Limited | - | NSEI:LOKESHMACH |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| MARSHALL | MACPOWER | 522004 | 500252 | 533033 | LOKESHMACH | |||
| NSEI:MARSHALL | NSEI:MACPOWER | BSE:522004 | BSE:500252 | BSE:533033 | NSEI:LOKESHMACH | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 13.9% | -6.6% | 15.0% | 11.3% | 15.4% | ||
| 3Y CAGR | NM- | 59.0% | 4.1% | 103.1% | -0.6% | 51.8% | ||
| Latest Twelve Months | -7.8% | 41.7% | -14.4% | -69.9% | -3.5% | -57.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -6.6% | 6.6% | 1.0% | 5.1% | 3.4% | 2.0% | ||
| Prior Fiscal Year | -20.0% | 6.4% | 4.2% | 8.1% | 3.1% | 4.0% | ||
| Latest Fiscal Year | -19.3% | 10.1% | 3.2% | 8.0% | 3.9% | 4.7% | ||
| Latest Twelve Months | -22.1% | 10.2% | 2.9% | 3.8% | 3.8% | 1.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -77.1x | 20.9x | 24.7x | 100.5x | 16.7x | 13.7x | ||
| Price / LTM Sales | 1.0x | 3.2x | 1.0x | 5.5x | 1.2x | 1.1x | ||
| LTM P/E Ratio | -4.7x | 31.4x | 35.4x | 143.7x | 31.5x | 58.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -4.7x | 31.5x | 143.7x | |||||
| Historical LTM P/E Ratio | -13.9x | 20.9x | 56.5x | |||||
| Selected P/E Multiple | 41.4x | 43.6x | 45.8x | |||||
| (x) LTM Net Income | 51 | 51 | 51 | |||||
| (=) Equity Value | 2,114 | 2,225 | 2,336 | |||||
| (/) Shares Outstanding | 19.4 | 19.4 | 19.4 | |||||
| Implied Value Range | 109.23 | 114.98 | 120.73 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 109.23 | 114.98 | 120.73 | 147.54 | ||||
| Upside / (Downside) | -26.0% | -22.1% | -18.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MARSHALL | MACPOWER | 522004 | 500252 | 533033 | LOKESHMACH | |
| Value of Common Equity | 269 | 8,103 | 3,026 | 171,938 | 77,641 | 2,855 | |
| (/) Shares Outstanding | 23.9 | 10.0 | 34.3 | 10.7 | 73.7 | 19.4 | |
| Implied Stock Price | 11.25 | 810.00 | 88.20 | 16,094.55 | 1,053.05 | 147.54 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 11.25 | 810.00 | 88.20 | 16,094.55 | 1,053.05 | 147.54 | |
| 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 | |