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 | 21.8x - 24.0x | 22.9x |
| Selected Fwd P/E Multiple | 17.6x - 19.5x | 18.5x |
| Fair Value | ₹236.57 - ₹261.47 | ₹249.02 |
| Upside | -25.2% - -17.4% | -21.3% |
| Benchmarks | - | Full Ticker |
| Vivaa Tradecom Limited | 54,400,200.0% | BSE:544002 |
| Khadim India Limited | - | NSEI:KHADIM |
| Ethos Limited | - | NSEI:ETHOSLTD |
| Shankara Building Products Limited | - | NSEI:SHANKARA |
| Eyantra Ventures Limited | 51,209,900.0% | BSE:512099 |
| Thomas Scott (India) Limited | - | NSEI:THOMASCOTT |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 544002 | KHADIM | ETHOSLTD | SHANKARA | 512099 | THOMASCOTT | |||
| BSE:544002 | NSEI:KHADIM | NSEI:ETHOSLTD | NSEI:SHANKARA | BSE:512099 | NSEI:THOMASCOTT | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 3.4% | -21.6% | 57.4% | 23.3% | 272.1% | NM- | ||
| 3Y CAGR | NM- | NM- | 159.7% | 80.3% | 54.2% | NM- | ||
| Latest Twelve Months | 22.3% | -45.9% | 15.6% | -6.4% | 60.1% | 56.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.3% | -1.2% | 6.9% | 1.4% | -9.0% | 2.3% | ||
| Prior Fiscal Year | 0.2% | 2.6% | 7.6% | 1.6% | 10.6% | 4.6% | ||
| Latest Fiscal Year | 0.4% | 1.0% | 8.3% | 1.7% | 6.4% | 11.0% | ||
| Latest Twelve Months | 0.2% | 0.8% | 7.9% | 1.3% | 5.0% | 8.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 26.7x | 20.6x | 28.1x | 11.0x | 74.8x | 21.0x | ||
| Price / LTM Sales | 0.1x | 0.8x | 4.7x | 0.3x | 6.0x | 2.5x | ||
| LTM P/E Ratio | 32.7x | 98.0x | 61.9x | 23.5x | 121.2x | 29.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 23.5x | 61.9x | 121.2x | |||||
| Historical LTM P/E Ratio | -2.8x | 18.6x | 132.4x | |||||
| Selected P/E Multiple | 21.8x | 22.9x | 24.0x | |||||
| (x) LTM Net Income | 136 | 136 | 136 | |||||
| (=) Equity Value | 2,964 | 3,119 | 3,275 | |||||
| (/) Shares Outstanding | 12.7 | 12.7 | 12.7 | |||||
| Implied Value Range | 234.03 | 246.35 | 258.67 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 234.03 | 246.35 | 258.67 | 316.40 | ||||
| Upside / (Downside) | -26.0% | -22.1% | -18.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 544002 | KHADIM | ETHOSLTD | SHANKARA | 512099 | THOMASCOTT | |
| Value of Common Equity | 183 | 5,058 | 59,625 | 16,709 | 1,894 | 4,007 | |
| (/) Shares Outstanding | 3.9 | 18.4 | 24.5 | 24.2 | 2.0 | 12.7 | |
| Implied Stock Price | 46.50 | 275.20 | 2,435.60 | 689.05 | 943.95 | 316.40 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 46.50 | 275.20 | 2,435.60 | 689.05 | 943.95 | 316.40 | |
| 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 | |