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 | 3.4x - 3.7x | 3.6x |
| Selected Fwd Ps Multiple | 2.1x - 2.3x | 2.2x |
| Fair Value | ₹224.32 - ₹247.93 | ₹236.13 |
| Upside | -40.1% - -33.8% | -36.9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Star Delta Transformers Limited | 53,925,500.0% | BSE:539255 |
| Supreme Power Equipment Limited | - | NSEI:SUPREMEPWR |
| Aartech Solonics Limited | 54,258,000.0% | BSE:542580 |
| Jigar Cables Limited | 54,065,100.0% | BSE:540651 |
| Mehai Technology Limited | 54,073,000.0% | BSE:540730 |
| Transformers and Rectifiers (India) Limited | - | NSEI:TARIL |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 539255 | SUPREMEPWR | 542580 | 540651 | 540730 | TARIL | |||
| BSE:539255 | NSEI:SUPREMEPWR | BSE:542580 | BSE:540651 | BSE:540730 | NSEI:TARIL | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 1.8% | 26.8% | 18.4% | 14.8% | -6.5% | 8.6% | ||
| 3Y CAGR | 86.3% | 47.5% | 44.0% | 43.8% | 43.2% | 20.4% | ||
| Latest Twelve Months | -8.1% | NM | 9.2% | 172.3% | 359.1% | 54.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.8% | 8.1% | 5.7% | 2.5% | 3.7% | 2.3% | ||
| Prior Fiscal Year | 8.1% | 10.8% | 6.6% | 3.6% | 5.9% | 2.9% | ||
| Latest Fiscal Year | 7.9% | 12.3% | 4.0% | 2.4% | 3.9% | 3.4% | ||
| Latest Twelve Months | 6.8% | 12.0% | 11.2% | 1.8% | 9.1% | 8.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.0x | 12.2x | 66.2x | 11.8x | 37.2x | 41.8x | ||
| Price / LTM Sales | 1.1x | 2.2x | 5.2x | 0.4x | 5.8x | 6.1x | ||
| LTM P/E Ratio | 15.6x | 18.1x | 46.9x | 25.1x | 63.8x | 70.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 2.2x | 5.8x | |||||
| Historical LTM P/S Ratio | 0.1x | 0.4x | 4.7x | |||||
| Selected Price / Sales Multiple | 3.4x | 3.6x | 3.7x | |||||
| (x) LTM Sales | 18,556 | 18,556 | 18,556 | |||||
| (=) Equity Value | 62,700 | 65,999 | 69,299 | |||||
| (/) Shares Outstanding | 300.2 | 300.2 | 300.2 | |||||
| Implied Value Range | 208.88 | 219.88 | 230.87 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 208.88 | 219.88 | 230.87 | 374.25 | ||||
| Upside / (Downside) | -44.2% | -41.2% | -38.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 539255 | SUPREMEPWR | 542580 | 540651 | 540730 | TARIL | |
| Value of Common Equity | 1,512 | 2,709 | 1,878 | 395 | 4,151 | 112,337 | |
| (/) Shares Outstanding | 3.0 | 25.0 | 31.8 | 7.0 | 301.9 | 300.2 | |
| Implied Stock Price | 503.85 | 108.40 | 59.10 | 56.14 | 13.75 | 374.25 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 503.85 | 108.40 | 59.10 | 56.14 | 13.75 | 374.25 | |
| 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 | |