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 | 1.3x - 1.5x | 1.4x |
| Selected Fwd Ps Multiple | 1.4x - 1.6x | 1.5x |
| Fair Value | ₹3.40 - ₹3.76 | ₹3.58 |
| Upside | 21.6% - 34.4% | 28.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Konndor Industries Limited | 53,239,700.0% | BSE:532397 |
| Jai Mata Glass Limited | 52,346,700.0% | BSE:523467 |
| Creative Newtech Limited | - | NSEI:CREATIVE |
| Shankar Lal Rampal Dye-Chem Limited | - | NSEI:SRD |
| Mysore Petro Chemicals Limited | 50,673,400.0% | BSE:506734 |
| Vikas Lifecare Limited | - | NSEI:VIKASLIFE |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 532397 | 523467 | CREATIVE | SRD | 506734 | VIKASLIFE | |||
| BSE:532397 | BSE:523467 | NSEI:CREATIVE | NSEI:SRD | BSE:506734 | NSEI:VIKASLIFE | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -23.2% | 22.5% | 36.2% | 10.3% | -2.9% | 15.5% | ||
| 3Y CAGR | 14.8% | 86.7% | 49.0% | 17.5% | 7.1% | 81.1% | ||
| Latest Twelve Months | -1.2% | 9.2% | -7.3% | 24.7% | 113.2% | 10.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.1% | 65.1% | 2.1% | 4.7% | 64.9% | 1.0% | ||
| Prior Fiscal Year | 2.3% | 3.7% | 1.8% | 4.9% | 112.5% | -3.2% | ||
| Latest Fiscal Year | 4.7% | 3.4% | 2.6% | 2.3% | 26.6% | 3.1% | ||
| Latest Twelve Months | 6.8% | 31.8% | 3.3% | 2.8% | 28.7% | -2.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.4x | 423.4x | 20.7x | 26.7x | -14.7x | 482.2x | ||
| Price / LTM Sales | 0.7x | 58.3x | 0.6x | 1.1x | 1.9x | 1.1x | ||
| LTM P/E Ratio | 9.7x | 183.5x | 18.2x | 38.0x | 6.6x | -54.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.6x | 1.1x | 58.3x | |||||
| Historical LTM P/S Ratio | 1.1x | 2.2x | 2.6x | |||||
| Selected Price / Sales Multiple | 1.3x | 1.4x | 1.5x | |||||
| (x) LTM Sales | 4,764 | 4,764 | 4,764 | |||||
| (=) Equity Value | 6,382 | 6,718 | 7,054 | |||||
| (/) Shares Outstanding | 1,859.8 | 1,859.8 | 1,859.8 | |||||
| Implied Value Range | 3.43 | 3.61 | 3.79 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.43 | 3.61 | 3.79 | 2.80 | ||||
| Upside / (Downside) | 22.6% | 29.0% | 35.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 532397 | 523467 | CREATIVE | SRD | 506734 | VIKASLIFE | |
| Value of Common Equity | 73 | 252 | 10,104 | 4,012 | 787 | 5,208 | |
| (/) Shares Outstanding | 5.5 | 100.0 | 14.1 | 64.0 | 6.6 | 1,859.8 | |
| Implied Stock Price | 13.28 | 2.52 | 715.90 | 62.72 | 119.60 | 2.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 13.28 | 2.52 | 715.90 | 62.72 | 119.60 | 2.80 | |
| 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 | |