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 Ps Multiple | 1.8x - 2.0x | 1.9x |
| Selected Fwd Ps Multiple | 1.2x - 1.4x | 1.3x |
| Fair Value | ₹107.73 - ₹119.07 | ₹113.40 |
| Upside | -35.1% - -28.3% | -31.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Dixon Technologies (India) Limited | - | NSEI:DIXON |
| Avro India Limited | - | NSEI:AVROIND |
| Harshdeep Hortico Limited | 54,410,500.0% | BSE:544105 |
| Amber Enterprises India Limited | - | NSEI:AMBER |
| Gorani Industries Limited | 53,160,800.0% | BSE:531608 |
| Prizor Viztech Limited | - | NSEI:PRIZOR |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| DIXON | AVROIND | 544105 | AMBER | 531608 | PRIZOR | |||
| NSEI:DIXON | NSEI:AVROIND | BSE:544105 | NSEI:AMBER | BSE:531608 | NSEI:PRIZOR | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 42.8% | 13.7% | NM- | 19.6% | 15.7% | NM- | ||
| 3Y CAGR | 40.0% | 20.6% | NM- | 30.5% | 32.0% | NM- | ||
| Latest Twelve Months | 106.4% | -7.5% | NM | 30.3% | 22.6% | NM | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.3% | 4.1% | 15.1% | 2.6% | 3.6% | 9.5% | ||
| Prior Fiscal Year | 2.1% | 5.2% | NA | 2.3% | 3.6% | 1.5% | ||
| Latest Fiscal Year | 2.1% | 4.3% | 13.6% | 2.0% | 3.2% | 15.6% | ||
| Latest Twelve Months | 2.4% | 4.2% | 16.6% | 2.5% | 2.3% | 14.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 85.5x | 29.5x | 9.0x | 36.2x | 21.2x | 13.8x | ||
| Price / LTM Sales | 3.0x | 3.1x | 2.3x | 2.4x | 0.9x | 2.9x | ||
| LTM P/E Ratio | 124.1x | 73.8x | 13.8x | 95.9x | 40.3x | 19.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.9x | 2.4x | 3.1x | |||||
| Historical LTM P/S Ratio | 0.0x | NM | 0.0x | |||||
| Selected Price / Sales Multiple | 1.8x | 1.9x | 2.0x | |||||
| (x) LTM Sales | 607 | 607 | 607 | |||||
| (=) Equity Value | 1,099 | 1,157 | 1,215 | |||||
| (/) Shares Outstanding | 10.7 | 10.7 | 10.7 | |||||
| Implied Value Range | 102.81 | 108.22 | 113.63 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 102.81 | 108.22 | 113.63 | 165.95 | ||||
| Upside / (Downside) | -38.0% | -34.8% | -31.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DIXON | AVROIND | 544105 | AMBER | 531608 | PRIZOR | |
| Value of Common Equity | 971,076 | 2,287 | 1,143 | 213,255 | 445 | 1,774 | |
| (/) Shares Outstanding | 60.2 | 13.3 | 16.1 | 33.8 | 5.4 | 10.7 | |
| Implied Stock Price | 16,121.00 | 171.82 | 71.00 | 6,301.50 | 83.00 | 165.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 16,121.00 | 171.82 | 71.00 | 6,301.50 | 83.00 | 165.95 | |
| 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 | |