
Estimate Adjusted EBIT Margin

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

Revenue	157	89	156	398	635	764

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	16	7	18	49	84	106
(+) Net Interest Expense	(0)	1	(1)	(0)	(1)	1
(+) Other Non Operating Exp.	0	0	(3)	(1)	(0)	1
(+) D&A	2	3	4	14	20	20
(+) Non-recurring Items		(2)	(0)	16	(2)	(2)
Adjusted EBITDA	18	9	19	78	100	125

(-) D&A	(2)	(3)	(4)	(14)	(20)	(20)

Adjusted EBIT	16	6	15	64	81	105
% of Revenue	10.2%	6.8%	9.5%	16.2%	12.7%	13.7%


	Low	Median	High

Adjusted EBIT Margin	6.8%	10.2%	16.2%

支援算式

Equity Waterfall


Equity Waterfall

	Model
(INR in millions)	Low	Mid	High	Market
Enterprise Value	473	1,152	2,165	1,030
(+) Cash & Short Term Investments	98	98	98	98
(+) Investments & Other	0	0	0	0
(-) Debt	(64)	(64)	(64)	(64)
(-) Other Liabilities	(2)	(2)	(2)	(2)
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	505	1,184	2,197	1,061
(/) Shares Outstanding	11.2	11.2	11.2	11.2
Implied Stock Price (INR)	44.92	105.33	195.46	94.45
FX Rate: INR/INR	1.00	1.00	1.00	1.00
Implied Stock Price (INR)	44.92	105.33	195.46	94.45

Upside / (Downside)	-52.44%	11.52%	106.95%


Stock Price	94.45
Stock Price Close	94.45
Restatment Type	Press Release
Reporting Currency	INR
Trading Currency	INR
FX Rate: INR/INR	1.00
Market Cap	1,061.4
Shares Outstanding	11.2
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

載入錯誤

Party Cruisers Ltd