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 | 92.7x - 102.4x | 97.5x |
| Selected Fwd P/E Multiple | 71.8x - 79.4x | 75.6x |
| Fair Value | ₹367.43 - ₹406.11 | ₹386.77 |
| Upside | -30.9% - -23.7% | -27.3% |
| Benchmarks | - | Full Ticker |
| V-Mart Retail Limited | - | NSEI:VMART |
| Vishal Mega Mart Limited | - | NSEI:VMM |
| Sai Silks (Kalamandir) Limited | - | NSEI:KALAMANDIR |
| V2 Retail Limited | - | NSEI:V2RETAIL |
| Aditya Birla Fashion and Retail Limited | - | NSEI:ABFRL |
| Shoppers Stop Limited | - | NSEI:SHOPERSTOP |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| VMART | VMM | KALAMANDIR | V2RETAIL | ABFRL | SHOPERSTOP | |||
| NSEI:VMART | NSEI:VMM | NSEI:KALAMANDIR | NSEI:V2RETAIL | NSEI:ABFRL | NSEI:SHOPERSTOP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 27.2% | 6.3% | NM- | 3.5% | ||
| 3Y CAGR | NM- | 57.3% | 169.9% | NM- | NM- | NM- | ||
| Latest Twelve Months | 87.7% | NM | 8.9% | 322.4% | -7.3% | -53.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -0.4% | 4.5% | 6.1% | -0.4% | -5.1% | -3.5% | ||
| Prior Fiscal Year | -0.3% | 4.2% | 7.2% | -1.5% | -0.3% | 2.9% | ||
| Latest Fiscal Year | -3.5% | 5.2% | 7.3% | 2.4% | -4.5% | 1.8% | ||
| Latest Twelve Months | -0.4% | 5.6% | 7.1% | 4.1% | -4.2% | 0.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 36.4x | 48.2x | 12.0x | 43.1x | 95.8x | 26.3x | ||
| Price / LTM Sales | 2.0x | 4.8x | 1.4x | 3.8x | 2.0x | 1.3x | ||
| LTM P/E Ratio | -546.7x | 84.8x | 20.4x | 93.4x | -47.7x | 189.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -546.7x | 20.4x | 93.4x | |||||
| Historical LTM P/E Ratio | -202.2x | -6.3x | 121.5x | |||||
| Selected P/E Multiple | 92.7x | 97.5x | 102.4x | |||||
| (x) LTM Net Income | 321 | 321 | 321 | |||||
| (=) Equity Value | 29,748 | 31,314 | 32,879 | |||||
| (/) Shares Outstanding | 110.1 | 110.1 | 110.1 | |||||
| Implied Value Range | 270.29 | 284.52 | 298.74 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 270.29 | 284.52 | 298.74 | 532.05 | ||||
| Upside / (Downside) | -49.2% | -46.5% | -43.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | VMART | VMM | KALAMANDIR | V2RETAIL | ABFRL | SHOPERSTOP | |
| Value of Common Equity | 62,151 | 484,225 | 20,237 | 62,401 | 293,193 | 58,557 | |
| (/) Shares Outstanding | 19.8 | 4,577.2 | 153.4 | 34.6 | 1,135.1 | 110.1 | |
| Implied Stock Price | 3,139.00 | 105.79 | 131.95 | 1,804.05 | 258.30 | 532.05 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3,139.00 | 105.79 | 131.95 | 1,804.05 | 258.30 | 532.05 | |
| 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 | |