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 EBIT Multiple | 68.6x - 75.9x | 72.3x |
Selected Fwd EBIT Multiple | 38.3x - 42.3x | 40.3x |
Fair Value | ₹2,154 - ₹2,378 | ₹2,266 |
Upside | 5.2% - 16.1% | 10.6% |
Benchmarks | Ticker | Full Ticker |
Tejas Networks Limited | TEJASNET | NSEI:TEJASNET |
PCS Technology Limited | 517119 | BSE:517119 |
Panache Digilife Limited | PANACHE | NSEI:PANACHE |
Esconet Technologies Limited | ESCONET | NSEI:ESCONET |
Cellecor Gadgets Limited | CELLECOR | NSEI:CELLECOR |
Netweb Technologies India Limited | NETWEB | NSEI:NETWEB |
- | - | - |
Select LTM EBIT Multiple | |||||||
Benchmark Companies | |||||||
TEJASNET | 517119 | PANACHE | ESCONET | CELLECOR | NETWEB | ||
NSEI:TEJASNET | BSE:517119 | NSEI:PANACHE | NSEI:ESCONET | NSEI:CELLECOR | NSEI:NETWEB | ||
Historical EBIT Growth | |||||||
5Y CAGR | NM- | NM- | 10.2% | 78.4% | NM- | 84.3% | |
3Y CAGR | NM- | NM- | 31.8% | NM- | 161.7% | 65.2% | |
Latest Twelve Months | 50.0% | -44.3% | 66.1% | -5.5% | 84.1% | 62.3% | |
Historical EBIT Profit Margin | |||||||
5 Year Average Margin | -8.2% | -344.0% | 6.5% | 4.1% | 5.2% | 13.1% | |
Prior Fiscal Year | 3.8% | -242.3% | 6.0% | 6.4% | 5.8% | 13.3% | |
Latest Fiscal Year | 10.1% | -409.1% | 8.2% | 3.7% | 5.2% | 12.9% | |
Latest Twelve Months | 6.7% | -431.5% | 7.7% | 3.7% | 5.2% | 13.3% | |
Current Trading Multiples | |||||||
EV / LTM Revenue | 1.70x | 50.36x | 2.37x | 0.81x | 0.76x | 9.13x | |
EV / LTM EBITDA | 19.1x | -13.8x | 28.6x | 18.4x | 14.4x | 64.9x | |
EV / LTM EBIT | 25.3x | -11.7x | 30.6x | 21.9x | 14.6x | 68.7x | |
Low | Mid | High | |||||
Benchmark EV / LTM EBIT | -11.7x | 21.9x | 30.6x | ||||
Historical EV / LTM EBIT | 64.7x | 93.3x | 121.9x | ||||
Selected EV / LTM EBIT | 68.6x | 72.3x | 75.9x | ||||
(x) LTM EBIT | 1,729 | 1,729 | 1,729 | ||||
(=) Implied Enterprise Value | 118,646 | 124,890 | 131,135 | ||||
(-) Non-shareholder Claims * | 1,716 | 1,716 | 1,716 | ||||
(=) Equity Value | 120,361 | 126,606 | 132,850 | ||||
(/) Shares Outstanding | 56.7 | 56.7 | 56.7 | ||||
Implied Value Range | 2,124.50 | 2,234.73 | 2,344.95 | ||||
FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
Implied Value Range (Trading Cur) | 2,124.50 | 2,234.73 | 2,344.95 | 2,048.60 | |||
Upside / (Downside) | 3.7% | 9.1% | 14.5% |
Equity Waterfall | |||||||
Benchmark Companies | |||||||
(in millions) | TEJASNET | 517119 | PANACHE | ESCONET | CELLECOR | NETWEB | |
Enterprise Value | 128,522 | 188 | 3,173 | 1,863 | 7,920 | 114,345 | |
(+) Cash & Short Term Investments | 8,158 | 357 | 11 | 359 | 218 | 1,795 | |
(+) Investments & Other | 0 | 0 | 0 | 0 | 1 | 0 | |
(-) Debt | (34,069) | 0 | (208) | (5) | (1,209) | (79) | |
(-) Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | |
(-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
(-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
Value of Common Equity | 102,612 | 545 | 2,976 | 2,217 | 6,930 | 116,061 | |
(/) Shares Outstanding | 176.7 | 21.0 | 12.0 | 12.4 | 209.7 | 56.7 | |
Implied Stock Price | 580.60 | 26.00 | 248.00 | 179.35 | 33.05 | 2,048.60 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 580.60 | 26.00 | 248.00 | 179.35 | 33.05 | 2,048.60 | |
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 |