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 | 21.5x - 23.8x | 22.6x |
| Selected Fwd EBIT Multiple | 26.1x - 28.8x | 27.4x |
| Fair Value | ₹16.51 - ₹18.72 | ₹17.62 |
| Upside | 14.0% - 29.3% | 21.7% |
| Benchmarks | Ticker | Full Ticker |
| Mangalam Seeds Limited | 539275 | BSE:539275 |
| Kaveri Seed Company Limited | KSCL | NSEI:KSCL |
| Upsurge Seeds Of Agriculture Limited | USASEEDS | NSEI:USASEEDS |
| Bombay Super Hybrid Seeds Limited | BSHSL | NSEI:BSHSL |
| Avanti Feeds Limited | AVANTIFEED | NSEI:AVANTIFEED |
| ShreeOswal Seeds and Chemicals Limited | OSWALSEEDS | NSEI:OSWALSEEDS |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| 539275 | KSCL | USASEEDS | BSHSL | AVANTIFEED | OSWALSEEDS | ||
| BSE:539275 | NSEI:KSCL | NSEI:USASEEDS | NSEI:BSHSL | NSEI:AVANTIFEED | NSEI:OSWALSEEDS | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 26.7% | 2.0% | 103.0% | 47.6% | 6.5% | 6.2% | |
| 3Y CAGR | 31.3% | 11.4% | 118.0% | 35.8% | 26.9% | -3.6% | |
| Latest Twelve Months | -12.1% | 5.7% | 15.7% | 19.1% | 48.0% | 1640.0% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 18.1% | 22.3% | 7.5% | 7.7% | 8.0% | 3.3% | |
| Prior Fiscal Year | 17.0% | 22.5% | 8.8% | 10.6% | 7.5% | 0.2% | |
| Latest Fiscal Year | 16.2% | 20.8% | 8.9% | 8.8% | 10.2% | 3.7% | |
| Latest Twelve Months | 16.2% | 22.9% | 11.2% | 9.4% | 11.0% | 3.7% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 2.52x | 4.00x | 1.58x | 4.12x | 1.30x | 0.71x | |
| EV / LTM EBITDA | 14.2x | 15.2x | 11.7x | 42.4x | 10.8x | 18.1x | |
| EV / LTM EBIT | 15.6x | 17.5x | 14.1x | 44.0x | 11.8x | 19.1x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 11.8x | 15.6x | 44.0x | ||||
| Historical EV / LTM EBIT | 9.6x | 19.1x | 56.5x | ||||
| Selected EV / LTM EBIT | 21.5x | 22.6x | 23.8x | ||||
| (x) LTM EBIT | 91 | 91 | 91 | ||||
| (=) Implied Enterprise Value | 1,955 | 2,058 | 2,161 | ||||
| (-) Non-shareholder Claims * | (414) | (414) | (414) | ||||
| (=) Equity Value | 1,541 | 1,643 | 1,746 | ||||
| (/) Shares Outstanding | 91.5 | 91.5 | 91.5 | ||||
| Implied Value Range | 16.84 | 17.97 | 19.09 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 16.84 | 17.97 | 19.09 | 14.48 | |||
| Upside / (Downside) | 16.3% | 24.1% | 31.8% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | 539275 | KSCL | USASEEDS | BSHSL | AVANTIFEED | OSWALSEEDS | |
| Enterprise Value | 2,574 | 56,799 | 1,754 | 14,428 | 69,663 | 1,739 | |
| (+) Cash & Short Term Investments | 17 | 0 | 2 | 6 | 19,198 | 5 | |
| (+) Investments & Other | 6 | 0 | 0 | 0 | 0 | 0 | |
| (-) Debt | (648) | 0 | (97) | (921) | (151) | (419) | |
| (-) Other Liabilities | (16) | 0 | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 1,933 | 56,799 | 1,659 | 13,513 | 88,710 | 1,324 | |
| (/) Shares Outstanding | 11.0 | 51.4 | 7.1 | 104.9 | 136.2 | 91.5 | |
| Implied Stock Price | 176.00 | 1,104.20 | 235.00 | 128.77 | 651.10 | 14.48 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 176.00 | 1,104.20 | 235.00 | 128.77 | 651.10 | 14.48 | |
| 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 | |