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 | 21.4x - 23.7x | 22.6x |
| Selected Fwd P/E Multiple | 17.0x - 18.8x | 17.9x |
| Fair Value | ₹2,689 - ₹2,972 | ₹2,831 |
| Upside | 21.3% - 34.1% | 27.7% |
| Benchmarks | - | Full Ticker |
| Orient Technologies Limited | - | NSEI:ORIENTTECH |
| Zensar Technologies Limited | - | NSEI:ZENSARTECH |
| Accelya Solutions India Limited | - | NSEI:ACCELYA |
| Cigniti Technologies Limited | - | NSEI:CIGNITITEC |
| Xchanging Solutions Limited | - | NSEI:XCHANGING |
| Mastek Limited | - | NSEI:MASTEK |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ORIENTTECH | ZENSARTECH | ACCELYA | CIGNITITEC | XCHANGING | MASTEK | |||
| NSEI:ORIENTTECH | NSEI:ZENSARTECH | NSEI:ACCELYA | NSEI:CIGNITITEC | NSEI:XCHANGING | NSEI:MASTEK | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 16.2% | -2.5% | 2.4% | -21.8% | 28.1% | ||
| 3Y CAGR | 579.7% | 30.4% | 30.5% | 16.3% | -39.7% | 8.4% | ||
| Latest Twelve Months | NM | 5.9% | -26.5% | -17.9% | 283.4% | 25.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.0% | 9.5% | 20.2% | 9.9% | 24.8% | 12.7% | ||
| Prior Fiscal Year | 7.2% | 6.8% | 27.0% | 10.2% | 25.7% | 9.8% | ||
| Latest Fiscal Year | 6.9% | 13.6% | 18.4% | 9.1% | 7.9% | 10.9% | ||
| Latest Twelve Months | 6.7% | 12.6% | 18.5% | 7.9% | 26.5% | 10.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 22.1x | 18.8x | 10.9x | 15.0x | 18.6x | 12.5x | ||
| Price / LTM Sales | 2.0x | 3.1x | 4.0x | 1.9x | 5.8x | 2.0x | ||
| LTM P/E Ratio | 30.3x | 24.6x | 21.4x | 23.6x | 21.9x | 18.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 21.4x | 23.6x | 30.3x | |||||
| Historical LTM P/E Ratio | 15.7x | 18.3x | 36.2x | |||||
| Selected P/E Multiple | 21.4x | 22.6x | 23.7x | |||||
| (x) LTM Net Income | 3,759 | 3,759 | 3,759 | |||||
| (=) Equity Value | 80,616 | 84,859 | 89,102 | |||||
| (/) Shares Outstanding | 30.9 | 30.9 | 30.9 | |||||
| Implied Value Range | 2,605.57 | 2,742.70 | 2,879.84 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,605.57 | 2,742.70 | 2,879.84 | 2,216.10 | ||||
| Upside / (Downside) | 17.6% | 23.8% | 30.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ORIENTTECH | ZENSARTECH | ACCELYA | CIGNITITEC | XCHANGING | MASTEK | |
| Value of Common Equity | 15,489 | 157,001 | 20,424 | 37,049 | 10,406 | 68,566 | |
| (/) Shares Outstanding | 41.6 | 227.1 | 14.9 | 27.3 | 111.4 | 30.9 | |
| Implied Stock Price | 371.95 | 691.30 | 1,368.30 | 1,357.10 | 93.41 | 2,216.10 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 371.95 | 691.30 | 1,368.30 | 1,357.10 | 93.41 | 2,216.10 | |
| 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 | |