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 | 26.9x - 29.7x | 28.3x |
| Selected Fwd P/E Multiple | 22.5x - 24.9x | 23.7x |
| Fair Value | ₹444.30 - ₹491.07 | ₹467.69 |
| Upside | -8.9% - 0.7% | -4.1% |
| Benchmarks | - | Full Ticker |
| Ritco Logistics Limited | - | NSEI:RITCO |
| AVG Logistics Limited | - | NSEI:AVG |
| Chartered Logistics Limited | 53,197,700.0% | BSE:531977 |
| Orissa Bengal Carrier Limited | - | NSEI:OBCL |
| Gconnect Logitech and Supply Chain Limited | 54,415,600.0% | BSE:544156 |
| VRL Logistics Limited | - | NSEI:VRLLOG |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| RITCO | AVG | 531977 | OBCL | 544156 | VRLLOG | |||
| NSEI:RITCO | NSEI:AVG | BSE:531977 | NSEI:OBCL | BSE:544156 | NSEI:VRLLOG | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 22.1% | 27.5% | -21.0% | -19.1% | NM- | -0.6% | ||
| 3Y CAGR | 76.0% | NM- | NM- | -14.0% | NM- | 25.5% | ||
| Latest Twelve Months | 37.0% | 159.0% | 896.0% | 105.4% | NM | 1.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.6% | 2.3% | 0.3% | 1.6% | 6.5% | 5.4% | ||
| Prior Fiscal Year | 3.3% | 2.0% | 0.2% | 1.0% | 10.7% | 6.3% | ||
| Latest Fiscal Year | 3.5% | 6.7% | 0.9% | 1.1% | 6.0% | 3.1% | ||
| Latest Twelve Months | 3.5% | 7.2% | 5.4% | 0.3% | 4.1% | 4.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.3x | 8.6x | 23.8x | 28.3x | 12.7x | 15.2x | ||
| Price / LTM Sales | 0.8x | 0.6x | 1.6x | 0.3x | 1.9x | 1.4x | ||
| LTM P/E Ratio | 21.9x | 9.0x | 29.3x | 105.5x | 45.9x | 32.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 9.0x | 29.3x | 105.5x | |||||
| Historical LTM P/E Ratio | 12.9x | 34.6x | 204.1x | |||||
| Selected P/E Multiple | 26.9x | 28.3x | 29.7x | |||||
| (x) LTM Net Income | 1,302 | 1,302 | 1,302 | |||||
| (=) Equity Value | 34,985 | 36,826 | 38,667 | |||||
| (/) Shares Outstanding | 87.5 | 87.5 | 87.5 | |||||
| Implied Value Range | 399.97 | 421.02 | 442.07 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 399.97 | 421.02 | 442.07 | 487.80 | ||||
| Upside / (Downside) | -18.0% | -13.7% | -9.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | RITCO | AVG | 531977 | OBCL | 544156 | VRLLOG | |
| Value of Common Equity | 8,435 | 3,516 | 1,269 | 1,111 | 83 | 42,667 | |
| (/) Shares Outstanding | 28.3 | 15.1 | 120.2 | 21.1 | 3.7 | 87.5 | |
| Implied Stock Price | 297.80 | 233.50 | 10.55 | 52.70 | 22.44 | 487.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 297.80 | 233.50 | 10.55 | 52.70 | 22.44 | 487.80 | |
| 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 | |