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。
DELAPLEX
5.1%
IBM_KZ
4.6%
507685
-3.7%
HK
前往
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
Zensar Technologies Ltd
NSEI:ZENSARTECH
印度 / 資訊科技 / 資訊科技服務
貨幣
₹
加入觀察名單
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
5 年 DCF EBITDA 退出價
股價
700.85
INR
公允價值
650.39
INR
Metrics
Range
Conclusion
Discount Rate
9.8% - 8.8%
9.3%
Terminal EBITDA Multiple
11.3x - 13.3x
12.3x
Fair Value
₹602.23 - ₹700.20
₹650.39
Upside
-14.1% - -0.1%
-7.2%
8.3%
Revenue 5y CAGR
16.5%
5y Avg EBITDA Margin
5.5%
Unlevered FCF 5y CAGR
5-Year DCF Model: EBITDA Exit
分享
儲存
股價
700.85
INR
公允價值
650.39
INR
看漲
-7.2%
Revenue and EBITDA
CapEx
Working Capital
D&A
Tax Rate
Discount Rate
Terminal Value
Select Revenue and EBITDA Forecast
(INR in millions)
Input Projections
Fiscal Years Ending
Mar-24
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
Revenue
49,019
53,024
59,179
65,618
70,540
73,008
% Growth
1.1%
8.2%
11.6%
10.9%
7.5%
3.5%
EBITDA
8,318
8,230
9,412
10,730
12,240
12,669
% of Revenue
17.0%
15.5%
15.9%
16.4%
17.4%
17.4%
支援算式
Calculation of Free Cash Flow
Discounting Periods
Discounting Factors
Calculation of Enterprise Value
Equity Waterfall
Historical Financials
Current Trading Multiples
Calculation of Free Cash Flow
Projected Unlevered Cash Flow
(INR in millions)
Mar-25
Mar-26
Mar-27
Mar-28
Mar-29
EBITDA
8,230
9,412
10,730
12,240
12,669
Other Income / (Exp)
0
0
0
0
0
D&A
(1,033)
(1,095)
(1,319)
(1,418)
(1,468)
EBIT
7,197
8,317
9,411
10,822
11,201
Pro forma Taxes
(1,943)
(2,246)
(2,541)
(2,922)
(3,024)
NOPAT
5,446
5,253
6,071
6,870
7,900
8,177
Capital Expenditures
(164)
(2,139)
(1,438)
(1,583)
(1,720)
(1,780)
NWC Investment
52
387
594
622
475
238
(+) D&A
858
1,033
1,095
1,319
1,418
1,468
Free Cash Flow
6,192
4,535
6,322
7,228
8,074
8,103
% Growth
-27%
39%
14%
12%
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