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 | -2.0x - -2.3x | -2.1x |
| Selected Fwd P/E Multiple | -2.6x - -2.9x | -2.8x |
| Fair Value | ₹0.87 - ₹0.96 | ₹0.91 |
| Upside | -38.6% - -32.1% | -35.3% |
| Benchmarks | - | Full Ticker |
| Tata Teleservices (Maharashtra) Limited | - | NSEI:TTML |
| RailTel Corporation of India Limited | - | NSEI:RAILTEL |
| Vodafone Idea Limited | - | NSEI:IDEA |
| Bharti Airtel Limited | - | NSEI:BHARTIARTL |
| Bharti Hexacom Limited | - | NSEI:BHARTIHEXA |
| Reliance Communications Limited | - | NSEI:RCOM |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| TTML | RAILTEL | IDEA | BHARTIARTL | BHARTIHEXA | RCOM | |||
| NSEI:TTML | NSEI:RAILTEL | NSEI:IDEA | NSEI:BHARTIARTL | NSEI:BHARTIHEXA | NSEI:RCOM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 17.2% | NM- | 78.7% | NM- | NM- | ||
| 3Y CAGR | NM- | 20.0% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -6.9% | 7.8% | 7.0% | 192.9% | 158.0% | -65.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -153.3% | 10.7% | -87.9% | -1.0% | 1.6% | -1954.4% | ||
| Prior Fiscal Year | -103.5% | 9.6% | -69.5% | 6.0% | 8.3% | 1.7% | ||
| Latest Fiscal Year | -103.1% | 9.6% | -73.4% | 5.0% | 7.1% | -26.4% | ||
| Latest Twelve Months | -96.6% | 8.8% | -64.7% | 15.1% | 15.4% | -27.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 62.0x | 21.6x | 24.3x | 16.5x | 22.6x | -3428.6x | ||
| Price / LTM Sales | 8.5x | 3.3x | 1.2x | 6.4x | 9.0x | 1.1x | ||
| LTM P/E Ratio | -8.8x | 37.7x | -1.8x | 42.2x | 58.6x | -3.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -8.8x | 37.7x | 58.6x | |||||
| Historical LTM P/E Ratio | -7.6x | -4.2x | 0.0x | |||||
| Selected P/E Multiple | -2.0x | -2.1x | -2.3x | |||||
| (x) LTM Net Income | (1,010) | (1,010) | (1,010) | |||||
| (=) Equity Value | 2,060 | 2,168 | 2,276 | |||||
| (/) Shares Outstanding | 2,723.0 | 2,723.0 | 2,723.0 | |||||
| Implied Value Range | 0.76 | 0.80 | 0.84 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.76 | 0.80 | 0.84 | 1.41 | ||||
| Upside / (Downside) | -46.4% | -43.5% | -40.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TTML | RAILTEL | IDEA | BHARTIARTL | BHARTIHEXA | RCOM | |
| Value of Common Equity | 114,207 | 98,881 | 494,040 | 10,505,622 | 726,075 | 3,839 | |
| (/) Shares Outstanding | 1,954.9 | 320.9 | 71,393.0 | 6,091.3 | 500.0 | 2,723.0 | |
| Implied Stock Price | 58.42 | 308.10 | 6.92 | 1,724.70 | 1,452.15 | 1.41 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 58.42 | 308.10 | 6.92 | 1,724.70 | 1,452.15 | 1.41 | |
| 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 | |