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 Revenue Multiple | 1.8x - 1.9x | 1.8x |
| Selected Fwd Revenue Multiple | 1.3x - 1.5x | 1.4x |
| Fair Value | ₹95.98 - ₹106.18 | ₹101.08 |
| Upside | 37.1% - 51.7% | 44.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Pidilite Industries Limited | PIDILITIND | NSEI:PIDILITIND |
| Hindustan Adhesives Limited | 514428 | BSE:514428 |
| Vishnu Chemicals Limited | VISHNU | NSEI:VISHNU |
| Shree Pushkar Chemicals & Fertilisers Limited | SHREEPUSHK | NSEI:SHREEPUSHK |
| Sika AG | 0Z4C | LSE:0Z4C |
| Srivasavi Adhesive Tapes Limited | SRIVASAVI | NSEI:SRIVASAVI |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| PIDILITIND | 514428 | VISHNU | SHREEPUSHK | 0Z4C | SRIVASAVI | |||
| NSEI:PIDILITIND | BSE:514428 | NSEI:VISHNU | NSEI:SHREEPUSHK | LSE:0Z4C | NSEI:SRIVASAVI | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 11.8% | 16.6% | 9.5% | 10.0% | 7.7% | NM- | ||
| 3Y CAGR | 19.3% | 12.0% | 21.3% | 26.9% | 8.3% | 11.6% | ||
| Latest Twelve Months | 6.0% | 2.0% | 8.5% | 8.7% | 4.7% | 12.7% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 18.1% | 5.7% | 11.9% | 8.5% | 14.6% | 8.3% | ||
| Prior Fiscal Year | 14.8% | 2.9% | 14.7% | 7.3% | 15.6% | 8.4% | ||
| Latest Fiscal Year | 19.2% | 8.1% | 13.9% | 5.4% | 14.7% | 9.0% | ||
| Latest Twelve Months | 20.1% | 7.8% | 14.0% | 7.2% | 14.7% | 10.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 11.49x | 0.84x | 2.28x | 0.94x | 3.06x | 1.30x | ||
| EV / LTM EBIT | 57.1x | 10.8x | 16.3x | 13.1x | 20.9x | 12.9x | ||
| Price / LTM Sales | 11.64x | 0.55x | 2.10x | 0.96x | 2.63x | 1.28x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.84x | 2.28x | 11.49x | |||||
| Historical EV / LTM Revenue | 2.03x | 2.03x | 2.03x | |||||
| Selected EV / LTM Revenue | 1.75x | 1.85x | 1.94x | |||||
| (x) LTM Revenue | 775 | 775 | 775 | |||||
| (=) Implied Enterprise Value | 1,359 | 1,430 | 1,502 | |||||
| (-) Non-shareholder Claims * | (13) | (13) | (13) | |||||
| (=) Equity Value | 1,346 | 1,418 | 1,489 | |||||
| (/) Shares Outstanding | 14.2 | 14.2 | 14.2 | |||||
| Implied Value Range | 94.97 | 100.02 | 105.06 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 94.97 | 100.02 | 105.06 | 70.00 | ||||
| Upside / (Downside) | 35.7% | 42.9% | 50.1% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | PIDILITIND | 514428 | VISHNU | SHREEPUSHK | 0Z4C | SRIVASAVI | |
| Enterprise Value | 1,479,952 | 2,461 | 30,844 | 7,299 | 35,924 | 1,005 | |
| (+) Cash & Short Term Investments | 25,666 | 17 | 1,001 | 1,325 | 713 | 2 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 103 | 0 | |
| (-) Debt | (3,789) | (874) | (3,425) | (1,127) | (5,753) | (14) | |
| (-) Other Liabilities | 0 | 0 | 0 | 0 | (14) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 1,501,828 | 1,604 | 28,421 | 7,497 | 30,974 | 992 | |
| (/) Shares Outstanding | 508.6 | 5.1 | 67.3 | 32.3 | 160.4 | 14.2 | |
| Implied Stock Price | 2,952.60 | 313.55 | 422.20 | 231.85 | 193.05 | 70.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,952.60 | 313.55 | 422.20 | 231.85 | 193.05 | 70.00 | |
| Trading Currency | INR | INR | INR | INR | CHF | INR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |