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 Ps Multiple | 2.5x - 2.8x | 2.7x |
| Selected Fwd Ps Multiple | 2.7x - 2.9x | 2.8x |
| Fair Value | ₹196.82 - ₹217.54 | ₹207.18 |
| Upside | 65.9% - 83.4% | 74.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| G-Tec Jainx Education Limited | - | NSEI:GTECJAINX |
| Shangar Décor Limited | 54,025,900.0% | BSE:540259 |
| Touchwood Entertainment Limited | - | NSEI:TOUCHWOOD |
| Veranda Learning Solutions Limited | - | NSEI:VERANDA |
| Zee Learn Limited | - | NSEI:ZEELEARN |
| Aptech Limited | - | NSEI:APTECHT |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| GTECJAINX | 540259 | TOUCHWOOD | VERANDA | ZEELEARN | APTECHT | |||
| NSEI:GTECJAINX | BSE:540259 | NSEI:TOUCHWOOD | NSEI:VERANDA | NSEI:ZEELEARN | NSEI:APTECHT | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 7.2% | 15.9% | 0.6% | NM- | -7.2% | 15.9% | ||
| 3Y CAGR | 89.6% | 55.7% | 49.0% | 422.2% | 11.5% | 54.7% | ||
| Latest Twelve Months | -11.6% | 235.9% | 83.5% | 49.4% | -6.0% | -12.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -56.9% | 2.3% | 6.9% | -65.6% | -22.2% | 12.0% | ||
| Prior Fiscal Year | 15.3% | 2.1% | 6.7% | -49.1% | -136.8% | 14.8% | ||
| Latest Fiscal Year | -1.4% | 5.8% | 9.8% | -22.0% | 45.7% | 6.6% | ||
| Latest Twelve Months | -40.1% | 14.0% | 8.0% | -63.5% | 50.1% | 3.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -13.1x | 11.1x | 10.1x | -16.7x | 7.4x | 30.4x | ||
| Price / LTM Sales | 4.0x | 2.4x | 1.4x | 3.3x | 0.6x | 1.6x | ||
| LTM P/E Ratio | -10.0x | 17.4x | 16.9x | -5.2x | 1.2x | 43.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.6x | 2.4x | 4.0x | |||||
| Historical LTM P/S Ratio | 1.4x | 4.1x | 11.7x | |||||
| Selected Price / Sales Multiple | 2.5x | 2.7x | 2.8x | |||||
| (x) LTM Sales | 4,455 | 4,455 | 4,455 | |||||
| (=) Equity Value | 11,251 | 11,843 | 12,435 | |||||
| (/) Shares Outstanding | 58.0 | 58.0 | 58.0 | |||||
| Implied Value Range | 193.98 | 204.19 | 214.40 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 193.98 | 204.19 | 214.40 | 118.64 | ||||
| Upside / (Downside) | 63.5% | 72.1% | 80.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GTECJAINX | 540259 | TOUCHWOOD | VERANDA | ZEELEARN | APTECHT | |
| Value of Common Equity | 314 | 495 | 886 | 16,029 | 2,080 | 6,881 | |
| (/) Shares Outstanding | 10.2 | 489.6 | 11.1 | 74.4 | 327.1 | 58.0 | |
| Implied Stock Price | 30.80 | 1.01 | 79.99 | 215.46 | 6.36 | 118.64 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 30.80 | 1.01 | 79.99 | 215.46 | 6.36 | 118.64 | |
| 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 | |