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 | -165.4x - -182.8x | -174.1x |
| Selected Fwd P/E Multiple | -2.6x - -2.9x | -2.8x |
| Fair Value | ₹11.65 - ₹12.88 | ₹12.26 |
| Upside | -18.6% - -10.0% | -14.3% |
| Benchmarks | - | Full Ticker |
| Upsurge Seeds Of Agriculture Limited | - | NSEI:USASEEDS |
| Mangalam Seeds Limited | 53,927,500.0% | BSE:539275 |
| Bombay Super Hybrid Seeds Limited | - | NSEI:BSHSL |
| Avanti Feeds Limited | - | NSEI:AVANTIFEED |
| Kaveri Seed Company Limited | - | NSEI:KSCL |
| ShreeOswal Seeds and Chemicals Limited | - | NSEI:OSWALSEEDS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| USASEEDS | 539275 | BSHSL | AVANTIFEED | KSCL | OSWALSEEDS | |||
| NSEI:USASEEDS | BSE:539275 | NSEI:BSHSL | NSEI:AVANTIFEED | NSEI:KSCL | NSEI:OSWALSEEDS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 100.5% | 31.5% | 60.5% | 5.5% | 6.6% | NM- | ||
| 3Y CAGR | 104.1% | 29.0% | 56.5% | -0.3% | -1.3% | NM- | ||
| Latest Twelve Months | -2.0% | -41.3% | 20.6% | 38.9% | 7.2% | 39.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.0% | 12.9% | 5.9% | 7.4% | 26.3% | 1.2% | ||
| Prior Fiscal Year | 5.7% | 16.9% | 7.4% | 5.5% | 25.4% | 2.1% | ||
| Latest Fiscal Year | 5.5% | 11.7% | 8.6% | 6.7% | 26.0% | -1.5% | ||
| Latest Twelve Months | 6.5% | 8.8% | 7.4% | 8.7% | 25.1% | -0.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.1x | 15.4x | 47.7x | 17.9x | 22.8x | 52.0x | ||
| Price / LTM Sales | 1.0x | 1.9x | 4.1x | 2.2x | 6.0x | 0.5x | ||
| LTM P/E Ratio | 15.6x | 21.4x | 55.8x | 25.2x | 24.1x | -244.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 15.6x | 24.1x | 55.8x | |||||
| Historical LTM P/E Ratio | -302.1x | 11.9x | 79.7x | |||||
| Selected P/E Multiple | -165.4x | -174.1x | -182.8x | |||||
| (x) LTM Net Income | (5) | (5) | (5) | |||||
| (=) Equity Value | 887 | 934 | 980 | |||||
| (/) Shares Outstanding | 91.5 | 91.5 | 91.5 | |||||
| Implied Value Range | 9.70 | 10.21 | 10.72 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 9.70 | 10.21 | 10.72 | 14.31 | ||||
| Upside / (Downside) | -32.2% | -28.7% | -25.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | USASEEDS | 539275 | BSHSL | AVANTIFEED | KSCL | OSWALSEEDS | |
| Value of Common Equity | 1,119 | 1,933 | 14,117 | 121,313 | 73,342 | 1,309 | |
| (/) Shares Outstanding | 7.1 | 11.0 | 104.9 | 136.2 | 51.4 | 91.5 | |
| Implied Stock Price | 158.50 | 176.00 | 134.53 | 890.40 | 1,425.80 | 14.31 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 158.50 | 176.00 | 134.53 | 890.40 | 1,425.80 | 14.31 | |
| 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 | |