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 | 90.8x - 100.4x | 95.6x |
| Selected Fwd P/E Multiple | 48.3x - 53.4x | 50.9x |
| Fair Value | ₹2,069 - ₹2,287 | ₹2,178 |
| Upside | 1.0% - 11.7% | 6.3% |
| Benchmarks | - | Full Ticker |
| Tejas Networks Limited | - | NSEI:TEJASNET |
| PCS Technology Limited | 51,711,900.0% | BSE:517119 |
| Panache Digilife Limited | - | NSEI:PANACHE |
| Esconet Technologies Limited | - | NSEI:ESCONET |
| Cellecor Gadgets Limited | - | NSEI:CELLECOR |
| Netweb Technologies India Limited | - | NSEI:NETWEB |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| TEJASNET | 517119 | PANACHE | ESCONET | CELLECOR | NETWEB | |||
| NSEI:TEJASNET | BSE:517119 | NSEI:PANACHE | NSEI:ESCONET | NSEI:CELLECOR | NSEI:NETWEB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 20.4% | NM- | NM- | 96.5% | ||
| 3Y CAGR | NM- | 16.3% | 57.1% | NM- | 143.7% | 72.1% | ||
| Latest Twelve Months | 5.1% | 20.1% | 1377.0% | 47.3% | 92.0% | 50.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -5.8% | 178.8% | 1.1% | 2.5% | 3.0% | 9.8% | ||
| Prior Fiscal Year | 2.5% | 298.3% | -0.6% | 3.9% | 3.2% | 10.5% | ||
| Latest Fiscal Year | 5.0% | 368.5% | 4.9% | 3.5% | 3.0% | 10.0% | ||
| Latest Twelve Months | 2.3% | 401.5% | 4.9% | 3.5% | 3.0% | 10.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 19.1x | -13.8x | 28.6x | 18.4x | 14.4x | 64.9x | ||
| Price / LTM Sales | 1.4x | 146.0x | 2.2x | 1.0x | 0.7x | 9.3x | ||
| LTM P/E Ratio | 58.5x | 36.4x | 45.3x | 27.7x | 22.2x | 92.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 22.2x | 36.4x | 58.5x | |||||
| Historical LTM P/E Ratio | 84.8x | 121.8x | 158.8x | |||||
| Selected P/E Multiple | 90.8x | 95.6x | 100.4x | |||||
| (x) LTM Net Income | 1,297 | 1,297 | 1,297 | |||||
| (=) Equity Value | 117,801 | 124,001 | 130,201 | |||||
| (/) Shares Outstanding | 56.7 | 56.7 | 56.7 | |||||
| Implied Value Range | 2,079.31 | 2,188.74 | 2,298.18 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,079.31 | 2,188.74 | 2,298.18 | 2,048.60 | ||||
| Upside / (Downside) | 1.5% | 6.8% | 12.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TEJASNET | 517119 | PANACHE | ESCONET | CELLECOR | NETWEB | |
| 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 | |