Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 266.2x - 294.2x | 280.2x |
| Selected Fwd P/E Multiple | 181.2x - 200.2x | 190.7x |
| Fair Value | ₹71.81 - ₹79.36 | ₹75.59 |
| Upside | -44.8% - -39.0% | -41.9% |
| Benchmarks | - | Full Ticker |
| NINtec Systems Limited | 53,984,300.0% | BSE:539843 |
| Cambridge Technology Enterprises Limited | 53,280,100.0% | BSE:532801 |
| Euphoria Infotech (India) Limited | 54,409,400.0% | BSE:544094 |
| Tridhya Tech Limited | - | NSEI:TRIDHYA |
| Ceinsys Tech Limited | 53,873,400.0% | BSE:538734 |
| ERP Soft Systems Limited | 53,090,900.0% | BSE:530909 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 539843 | 532801 | 544094 | TRIDHYA | 538734 | 530909 | |||
| BSE:539843 | BSE:532801 | BSE:544094 | NSEI:TRIDHYA | BSE:538734 | BSE:530909 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 78.5% | -21.6% | NM- | NM- | 59.0% | -12.5% | ||
| 3Y CAGR | 128.0% | -14.1% | 52.0% | NM- | 159.9% | -21.6% | ||
| Latest Twelve Months | NM | -2429.7% | NM | 249.5% | 18.8% | -53.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 16.8% | 3.1% | 11.6% | 4.9% | 9.2% | 1.6% | ||
| Prior Fiscal Year | 17.2% | 4.5% | 17.6% | 14.8% | 14.1% | 1.3% | ||
| Latest Fiscal Year | 18.7% | 2.7% | 15.3% | -1.4% | 13.8% | 1.5% | ||
| Latest Twelve Months | 18.4% | -18.6% | 13.6% | 17.3% | 15.0% | 1.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 25.4x | -6.3x | 6.2x | 9.1x | 36.7x | 349.3x | ||
| Price / LTM Sales | 6.2x | 0.3x | 1.3x | 1.3x | 6.7x | 5.7x | ||
| LTM P/E Ratio | 33.8x | -1.8x | 9.7x | 7.3x | 44.8x | 489.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -1.8x | 9.7x | 44.8x | |||||
| Historical LTM P/E Ratio | 65.8x | 156.6x | 626.0x | |||||
| Selected P/E Multiple | 266.2x | 280.2x | 294.2x | |||||
| (x) LTM Net Income | 1 | 1 | 1 | |||||
| (=) Equity Value | 280 | 295 | 310 | |||||
| (/) Shares Outstanding | 4.0 | 4.0 | 4.0 | |||||
| Implied Value Range | 70.72 | 74.44 | 78.17 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 70.72 | 74.44 | 78.17 | 130.00 | ||||
| Upside / (Downside) | -45.6% | -42.7% | -39.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 539843 | 532801 | 544094 | TRIDHYA | 538734 | 530909 | |
| Value of Common Equity | 8,497 | 706 | 122 | 575 | 24,535 | 515 | |
| (/) Shares Outstanding | 18.6 | 19.6 | 2.9 | 23.3 | 17.4 | 4.0 | |
| Implied Stock Price | 457.40 | 35.96 | 42.15 | 24.70 | 1,406.75 | 130.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 457.40 | 35.96 | 42.15 | 24.70 | 1,406.75 | 130.00 | |
| 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 | |