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 | 9.9x - 10.9x | 10.4x |
| Selected Fwd P/E Multiple | 9.1x - 10.1x | 9.6x |
| Fair Value | ₹32.29 - ₹35.69 | ₹33.99 |
| Upside | 26.1% - 39.4% | 32.8% |
| Benchmarks | - | Full Ticker |
| Anmol India Limited | 54,243,700.0% | BSE:542437 |
| Vikas Lifecare Limited | 54,265,500.0% | BSE:542655 |
| Gautam Exim Limited | 54,061,300.0% | BSE:540613 |
| Konndor Industries Limited | 53,239,700.0% | BSE:532397 |
| Lesha Industries Limited | 53,360,200.0% | BSE:533602 |
| Reetech International Cargo and Courier Limited | 54,361,700.0% | BSE:543617 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 542437 | 542655 | 540613 | 532397 | 533602 | 543617 | |||
| BSE:542437 | BSE:542655 | BSE:540613 | BSE:532397 | BSE:533602 | BSE:543617 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 42.5% | 46.5% | -37.6% | 55.5% | NM- | NM- | ||
| 3Y CAGR | 28.7% | NM- | -39.0% | 202.9% | 1057.4% | 36.9% | ||
| Latest Twelve Months | -55.1% | 13.9% | -92.2% | 13.4% | -82.9% | -36.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.3% | 1.0% | 0.2% | 4.1% | -251489.4% | 3.3% | ||
| Prior Fiscal Year | 1.3% | -3.2% | 0.1% | 2.3% | 2.8% | 0.5% | ||
| Latest Fiscal Year | 1.4% | 3.1% | 0.1% | 4.7% | 61.1% | 3.6% | ||
| Latest Twelve Months | 0.7% | -2.0% | 0.0% | 6.8% | 4.7% | 6.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.5x | 490.0x | 1932.4x | 6.4x | 21.7x | 14.3x | ||
| Price / LTM Sales | 0.1x | 1.1x | 0.4x | 0.6x | 1.4x | 0.4x | ||
| LTM P/E Ratio | 9.3x | -55.7x | 1163.8x | 8.4x | 30.3x | 6.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -55.7x | 9.3x | 1163.8x | |||||
| Historical LTM P/E Ratio | 10.3x | 10.3x | 10.3x | |||||
| Selected P/E Multiple | 9.9x | 10.4x | 10.9x | |||||
| (x) LTM Net Income | 16 | 16 | 16 | |||||
| (=) Equity Value | 162 | 171 | 179 | |||||
| (/) Shares Outstanding | 4.2 | 4.2 | 4.2 | |||||
| Implied Value Range | 38.42 | 40.44 | 42.46 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 38.42 | 40.44 | 42.46 | 25.60 | ||||
| Upside / (Downside) | 50.1% | 58.0% | 65.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 542437 | 542655 | 540613 | 532397 | 533602 | 543617 | |
| Value of Common Equity | 889 | 5,189 | 319 | 63 | 324 | 108 | |
| (/) Shares Outstanding | 56.9 | 1,859.8 | 3.1 | 5.5 | 284.5 | 4.2 | |
| Implied Stock Price | 15.62 | 2.79 | 103.50 | 11.43 | 1.14 | 25.60 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 15.62 | 2.79 | 103.50 | 11.43 | 1.14 | 25.60 | |
| 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 | |