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 | 1.6x - 1.7x | 1.7x |
| Selected Fwd Ps Multiple | 1.3x - 1.5x | 1.4x |
| Fair Value | ₹100.80 - ₹111.41 | ₹106.11 |
| Upside | -19.4% - -10.9% | -15.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Pidilite Industries Limited | - | NSEI:PIDILITIND |
| Asian Paints Limited | - | NSEI:ASIANPAINT |
| UltraTech Cement Limited | - | NSEI:ULTRACEMCO |
| Deepak Chemtex Limited | 54,403,600.0% | BSE:544036 |
| Vadivarhe Speciality Chemicals Limited | - | NSEI:VSCL |
| MCON Rasayan India Limited | - | NSEI:MCON |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| PIDILITIND | ASIANPAINT | ULTRACEMCO | 544036 | VSCL | MCON | |||
| NSEI:PIDILITIND | NSEI:ASIANPAINT | NSEI:ULTRACEMCO | BSE:544036 | NSEI:VSCL | NSEI:MCON | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 11.8% | 13.2% | 11.3% | NM- | 4.4% | 43.3% | ||
| 3Y CAGR | 19.3% | 18.1% | 16.6% | 18.9% | 15.0% | 67.4% | ||
| Latest Twelve Months | 6.0% | -3.6% | 3.1% | NM | 10.3% | 31.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 13.6% | 13.2% | 11.5% | 11.2% | -16.3% | 3.8% | ||
| Prior Fiscal Year | 10.8% | 11.9% | 8.0% | 13.1% | 2.6% | 3.7% | ||
| Latest Fiscal Year | 14.0% | 15.4% | 9.9% | 12.0% | 0.2% | 5.3% | ||
| Latest Twelve Months | 15.1% | 12.4% | 8.8% | 12.7% | 1.2% | 5.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 49.6x | 38.7x | 29.0x | 8.2x | 19.6x | 16.7x | ||
| Price / LTM Sales | 11.2x | 6.5x | 4.6x | 1.7x | 0.9x | 2.0x | ||
| LTM P/E Ratio | 73.9x | 52.6x | 52.5x | 13.6x | 68.6x | 38.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.9x | 4.6x | 11.2x | |||||
| Historical LTM P/S Ratio | 1.9x | 1.9x | 1.9x | |||||
| Selected Price / Sales Multiple | 1.6x | 1.7x | 1.7x | |||||
| (x) LTM Sales | 464 | 464 | 464 | |||||
| (=) Equity Value | 729 | 768 | 806 | |||||
| (/) Shares Outstanding | 7.3 | 7.3 | 7.3 | |||||
| Implied Value Range | 99.61 | 104.85 | 110.09 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 99.61 | 104.85 | 110.09 | 125.00 | ||||
| Upside / (Downside) | -20.3% | -16.1% | -11.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PIDILITIND | ASIANPAINT | ULTRACEMCO | 544036 | VSCL | MCON | |
| Value of Common Equity | 1,447,301 | 2,228,360 | 3,286,074 | 1,187 | 342 | 915 | |
| (/) Shares Outstanding | 508.6 | 959.2 | 288.2 | 10.9 | 12.8 | 7.3 | |
| Implied Stock Price | 2,845.40 | 2,323.15 | 11,402.10 | 109.30 | 26.75 | 125.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,845.40 | 2,323.15 | 11,402.10 | 109.30 | 26.75 | 125.00 | |
| 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 | |