ShreeOswal Seeds and Chemicals Ltd

股價

14.92 INR

公允價值

7.59 INR

4.5%

Normalized EBIT Margin

0.6%

Normalized CapEx as % of Revenue

27.0%

Normalized Tax Rate

Earnings Power Value

股價

14.92 INR

公允價值

7.59 INR

看漲

-49.1%

Adj EBIT Margin

Normalized EBIT Margin

Normalized Tax Rate

CapEx

Adj Earnings

Fair Value


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Mar-20	Mar-21	Mar-22	Mar-23	Mar-24	Dec-24
(INR in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	1,167	1,612	2,405	2,723	2,690	2,635

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	42	51	76	79	(54)	(20)
(+) Net Interest Expense	23	24	24	35	56	44
(+) Other Non Operating Exp.	0	0	2	1	3	3
(+) D&A	3	3	4	4	5	6
(+) Non-recurring Items	1			0
Adjusted EBITDA	70	78	105	120	10	32

(-) D&A	(3)	(3)	(4)	(4)	(5)	(6)

Adjusted EBIT	67	74	101	115	5	26
% of Revenue	5.8%	4.6%	4.2%	4.2%	0.2%	1.0%


	Low	Median	High

Adjusted EBIT Margin	0.2%	4.2%	5.8%

支援算式

Equity Waterfall


Equity Waterfall

	Model
(INR in millions)	Low	Mid	High	Market
Enterprise Value	49	1,034	1,632	1,705
(+) Cash & Short Term Investments	1	1	1	1
(+) Investments & Other	0	0	0	0
(-) Debt	(341)	(341)	(341)	(341)
(-) Other Liabilities	0	0	0	0
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	(291)	694	1,292	1,365
(/) Shares Outstanding	91.5	91.5	91.5	91.5
Implied Stock Price (INR)	0.00	7.59	14.12	14.92
FX Rate: INR/INR	1.00	1.00	1.00	1.00
Implied Stock Price (INR)	0.00	7.59	14.12	14.92

Upside / (Downside)	-100.00%	-49.13%	-5.35%


Stock Price	14.92
Stock Price Close	14.92
Restatment Type	Press Release
Reporting Currency	INR
Trading Currency	INR
FX Rate: INR/INR	1.00
Market Cap	1,364.7
Shares Outstanding	91.5
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

載入錯誤