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 | 1.2x - 1.4x | 1.3x |
| Selected Fwd Ps Multiple | 1.0x - 1.1x | 1.1x |
| Fair Value | ₹153.26 - ₹169.39 | ₹161.32 |
| Upside | -5.6% - 4.3% | -0.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| KNR Constructions Limited | - | NSEI:KNRCON |
| ITD Cementation India Limited | - | NSEI:ITDCEM |
| G R Infraprojects Limited | - | NSEI:GRINFRA |
| Simplex Infrastructures Limited | - | NSEI:SIMPLEXINF |
| NCC Limited | - | NSEI:NCC |
| Vishnu Prakash R Punglia Limited | - | NSEI:VPRPL |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| KNRCON | ITDCEM | GRINFRA | SIMPLEXINF | NCC | VPRPL | |||
| NSEI:KNRCON | NSEI:ITDCEM | NSEI:GRINFRA | NSEI:SIMPLEXINF | NSEI:NCC | NSEI:VPRPL | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 14.1% | 25.1% | 11.2% | -25.7% | 10.1% | 31.8% | ||
| 3Y CAGR | 15.2% | 41.4% | 4.6% | -14.2% | 37.9% | 44.8% | ||
| Latest Twelve Months | 22.2% | 25.1% | -15.1% | -23.1% | 16.8% | 17.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 13.3% | 2.0% | 12.9% | -17.5% | 3.8% | 6.9% | ||
| Prior Fiscal Year | 11.2% | 2.4% | 15.3% | -25.1% | 3.9% | 7.8% | ||
| Latest Fiscal Year | 17.5% | 3.5% | 14.7% | -5.2% | 3.4% | 8.3% | ||
| Latest Twelve Months | 23.4% | 3.9% | 15.3% | 11.5% | 3.6% | 7.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 4.3x | 10.7x | 8.6x | 1258.6x | 7.3x | 11.6x | ||
| Price / LTM Sales | 1.2x | 1.0x | 1.3x | 1.6x | 0.6x | 1.4x | ||
| LTM P/E Ratio | 4.9x | 25.8x | 8.7x | 14.2x | 16.1x | 18.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.6x | 1.2x | 1.6x | |||||
| Historical LTM P/S Ratio | 1.5x | 1.5x | 1.5x | |||||
| Selected Price / Sales Multiple | 1.2x | 1.3x | 1.4x | |||||
| (x) LTM Sales | 14,896 | 14,896 | 14,896 | |||||
| (=) Equity Value | 18,348 | 19,313 | 20,279 | |||||
| (/) Shares Outstanding | 124.6 | 124.6 | 124.6 | |||||
| Implied Value Range | 147.20 | 154.95 | 162.69 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 147.20 | 154.95 | 162.69 | 162.37 | ||||
| Upside / (Downside) | -9.3% | -4.6% | 0.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KNRCON | ITDCEM | GRINFRA | SIMPLEXINF | NCC | VPRPL | |
| Value of Common Equity | 59,993 | 89,974 | 101,345 | 18,652 | 129,625 | 20,238 | |
| (/) Shares Outstanding | 281.2 | 171.8 | 96.7 | 67.2 | 627.8 | 124.6 | |
| Implied Stock Price | 213.32 | 523.75 | 1,047.60 | 277.45 | 206.46 | 162.37 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 213.32 | 523.75 | 1,047.60 | 277.45 | 206.46 | 162.37 | |
| 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 | |