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 | 10.2x - 11.3x | 10.7x |
| Selected Fwd P/E Multiple | 10.6x - 11.7x | 11.2x |
| Fair Value | ₹253.15 - ₹279.79 | ₹266.47 |
| Upside | -2.9% - 7.3% | 2.2% |
| Benchmarks | - | Full Ticker |
| Timescan Logistics (India) Limited | - | NSEI:TIMESCAN |
| Ritco Logistics Limited | - | NSEI:RITCO |
| VRL Logistics Limited | - | NSEI:VRLLOG |
| Premier Roadlines Limited | - | NSEI:PRLIND |
| Tejas Cargo India Limited | - | NSEI:TEJASCARGO |
| AVG Logistics Limited | 54,391,000.0% | BSE:543910 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| TIMESCAN | RITCO | VRLLOG | PRLIND | TEJASCARGO | 543910 | |||
| NSEI:TIMESCAN | NSEI:RITCO | NSEI:VRLLOG | NSEI:PRLIND | NSEI:TEJASCARGO | BSE:543910 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 35.5% | 22.1% | -0.6% | 44.3% | NM- | 27.5% | ||
| 3Y CAGR | 41.0% | 76.0% | 25.5% | 99.6% | NM- | NM- | ||
| Latest Twelve Months | 35.6% | 37.0% | 1.3% | NM | 34.1% | 159.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.7% | 2.6% | 5.4% | 3.8% | 2.4% | 2.3% | ||
| Prior Fiscal Year | 1.8% | 3.3% | 6.3% | 3.8% | 2.6% | 2.0% | ||
| Latest Fiscal Year | 1.9% | 3.5% | 3.1% | 5.5% | 3.2% | 6.7% | ||
| Latest Twelve Months | 1.9% | 3.5% | 4.2% | 5.5% | 3.2% | 7.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.6x | 11.5x | 15.2x | 9.5x | 8.9x | 9.3x | ||
| Price / LTM Sales | 0.1x | 0.7x | 1.4x | 0.8x | 1.0x | 0.7x | ||
| LTM P/E Ratio | 7.8x | 20.0x | 32.6x | 14.8x | 30.4x | 10.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 7.8x | 20.0x | 32.6x | |||||
| Historical LTM P/E Ratio | -269.3x | 49.5x | 70.6x | |||||
| Selected P/E Multiple | 10.2x | 10.7x | 11.3x | |||||
| (x) LTM Net Income | 390 | 390 | 390 | |||||
| (=) Equity Value | 3,976 | 4,186 | 4,395 | |||||
| (/) Shares Outstanding | 15.1 | 15.1 | 15.1 | |||||
| Implied Value Range | 264.07 | 277.96 | 291.86 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 264.07 | 277.96 | 291.86 | 260.80 | ||||
| Upside / (Downside) | 1.3% | 6.6% | 11.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TIMESCAN | RITCO | VRLLOG | PRLIND | TEJASCARGO | 543910 | |
| Value of Common Equity | 312 | 7,388 | 42,479 | 1,947 | 4,014 | 3,927 | |
| (/) Shares Outstanding | 7.0 | 28.3 | 87.5 | 22.9 | 23.9 | 15.1 | |
| Implied Stock Price | 44.65 | 260.85 | 485.65 | 85.15 | 168.00 | 260.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 44.65 | 260.85 | 485.65 | 85.15 | 168.00 | 260.80 | |
| 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 | |