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。
534392
20.0%
517522
12.7%
KRITIKA
4.9%
HK
前往
勁減45%
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
Usha Martin
NSEI:USHAMART
印度 / 材料 / 金屬和採礦
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
盈利能力價值
股價
305.00
INR
公允價值
159.29
INR
Metrics
Range
Conclusion
Adjusted Earnings
2.548 B - 5.511 B
4.098 B
Discount Rate
9.0% - 7.0%
8.0%
Fair Value
₹84.09 - ₹249.52
₹159.29
Upside
-72.5% - -18.4%
-47.9%
15.2%
Normalized EBIT Margin
1.9%
Normalized CapEx as % of Revenue
20.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
305.00
INR
公允價值
159.29
INR
看漲
-47.9%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Mar-20
Mar-21
Mar-22
Mar-23
Mar-24
Dec-24
(INR in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
21,538
20,973
26,881
32,678
32,252
34,071
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
1,476
1,924
3,463
4,554
5,495
5,301
(+) Net Interest Expense
596
485
335
261
170
219
(+) Other Non Operating Exp.
(65)
(47)
(51)
(98)
(95)
(1)
(+) D&A
557
596
614
609
690
750
(+) Non-recurring Items
(259)
(68)
(411)
(126)
(199)
(199)
Adjusted EBITDA
2,305
2,891
3,950
5,201
6,061
6,070
(-) D&A
(557)
(596)
(614)
(609)
(690)
(750)
Adjusted EBIT
1,748
2,295
3,336
4,591
5,372
5,320
% of Revenue
8.1%
10.9%
12.4%
14.1%
16.7%
15.6%
Low
Median
High
Adjusted EBIT Margin
8.1%
12.4%
16.7%
支援算式
Equity Waterfall
Equity Waterfall
Model
(INR in millions)
Low
Mid
High
Market
Enterprise Value
28,316
51,230
78,728
95,848
(+) Cash & Short Term Investments
1,904
1,904
1,904
1,904
(+) Investments & Other
0
0
0
0
(-) Debt
(4,593)
(4,593)
(4,593)
(4,593)
(-) Other Liabilities
0
0
0
0
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
25,627
48,541
76,039
93,160
(/) Shares Outstanding
304.7
304.7
304.7
304.7
Implied Stock Price (INR)
84.09
159.29
249.52
305.70
FX Rate: INR/INR
1.00
1.00
1.00
1.00
Implied Stock Price (INR)
84.09
159.29
249.52
305.70
Upside / (Downside)
-72.49%
-47.89%
-18.38%
Stock Price
305.70
Stock Price Close
305.70
Restatment Type
Press Release
Reporting Currency
INR
Trading Currency
INR
FX Rate: INR/INR
1.00
Market Cap
93,113.9
Shares Outstanding
304.7
Share Exchange Ratio
1.0
Liquid Long-term Investments
0
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