載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
519463
4.1%
RSYSTEMS
3.8%
DELAPLEX
-2.8%
HK
前往
快閃促銷
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
Saksoft Ltd
NSEI:SAKSOFT
印度 / 資訊科技 / 資訊科技服務
加入觀察名單
貨幣
₹
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
10 年 DCF 增長退出價
股價
172.70
INR
公允價值
153.52
INR
Metrics
Range
Conclusion
Discount Rate
9.8% - 8.8%
9.3%
Perpetuity Growth Rate
3.3% - 4.3%
3.8%
Fair Value
₹136.07 - ₹178.54
₹153.52
Upside
-19.0% - 6.3%
-8.6%
2.7%
Revenue 10y CAGR
17.2%
10y Avg EBITDA Margin
1.2%
Unlevered FCF 10y CAGR
10-Year DCF Model: Gordon Growth Exit
分享
儲存
股價
172.70
INR
公允價值
153.52
INR
看漲
-8.6%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(INR in millions)
Input Projections
Fiscal Years Ending
Mar-24
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
Mar-30
Mar-31
Mar-32
Mar-33
Mar-34
Revenue
7,616
8,187
8,474
8,644
8,816
8,993
9,173
9,356
9,543
9,734
9,929
% Growth
14.4%
7.5%
3.5%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
2.0%
EBITDA
1,301
1,411
1,461
1,490
1,520
1,550
1,581
1,613
1,645
1,678
1,712
% of Revenue
17.1%
17.2%
17.2%
17.2%
17.2%
17.2%
17.2%
17.2%
17.2%
17.2%
17.2%
支援算式
Calculation of Free Cash Flow
Discounting Periods
Discounting Factors
Calculation of Enterprise Value
Equity Waterfall
Historical Financials
Current Trading Multiples
Calculation of Free Cash Flow
Projected Unlevered Cash Flow
(INR in millions)
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
Mar-30
Mar-31
Mar-32
Mar-33
Mar-34
Terminal
EBITDA
1,411
1,461
1,490
1,520
1,550
1,581
1,613
1,645
1,678
1,712
1,712
Other Income / (Exp)
0
0
0
0
0
0
0
0
0
0
0
D&A
(50)
(51)
(52)
(54)
(55)
(56)
(57)
(58)
(59)
(60)
(98)
EBIT
1,362
1,409
1,438
1,466
1,496
1,526
1,556
1,587
1,619
1,651
1,614
Pro forma Taxes
(313)
(324)
(331)
(337)
(344)
(351)
(358)
(365)
(372)
(380)
(371)
NOPAT
961
1,049
1,085
1,107
1,129
1,152
1,175
1,198
1,222
1,247
1,271
1,243
Capital Expenditures
(17)
(95)
(98)
(100)
(102)
(104)
(102)
(103)
(103)
(103)
(103)
(103)
NWC Investment
111
66
33
20
20
20
21
21
22
22
22
43
(+) D&A
54
50
51
52
54
55
56
57
58
59
60
98
Free Cash Flow
1,108
1,069
1,071
1,079
1,100
1,122
1,149
1,173
1,198
1,225
1,251
1,280
% Growth
-4%
0%
1%
2%
2%
2%
2%
2%
2%
2%
2%
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी