加载页面时好像出了点问题.
我们的团队已经注意到了，但如果问题仍然存在，请使用电子邮件支持小工具联系我们。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBIT Multiple | 19.6x - 21.7x | 20.6x |
| Selected Fwd EBIT Multiple | 12.5x - 13.9x | 13.2x |
| Fair Value | 619.89₹ - 721.17₹ | 670.53₹ |
| Upside | -2.6% - 13.4% | 5.4% |
| Benchmarks | Ticker | Full Ticker |
| Laxmi Organic Industries Limited | 543277 | BSE:543277 |
| Aimco Pesticides Limited | 524288 | BSE:524288 |
| Chemcon Speciality Chemicals Limited | 543233 | BSE:543233 |
| Heranba Industries Limited | 543266 | BSE:543266 |
| Sharda Cropchem Limited | 538666 | BSE:538666 |
| UPL Limited | 512070 | BSE:512070 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| 543277 | 524288 | 543233 | 543266 | 538666 | 512070 | ||
| BSE:543277 | BSE:524288 | BSE:543233 | BSE:543266 | BSE:538666 | BSE:512070 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 6.1% | NM- | -23.0% | -14.7% | -25.2% | -3.2% | |
| 3Y CAGR | -3.1% | NM- | -39.1% | -35.0% | -39.7% | -24.4% | |
| Latest Twelve Months | 46.6% | 43.5% | -18.9% | 21.3% | 2031.6% | 1.9% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 7.8% | 1.2% | 21.4% | 11.4% | 9.7% | 13.7% | |
| Prior Fiscal Year | 6.5% | -0.1% | 20.6% | 10.3% | 10.4% | 16.1% | |
| Latest Fiscal Year | 5.6% | -5.5% | 6.4% | 4.5% | 2.0% | 6.4% | |
| Latest Twelve Months | 6.7% | -3.4% | 10.1% | 6.1% | 10.0% | 8.8% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 1.55x | 0.52x | 2.21x | 0.80x | 1.19x | 2.00x | |
| EV / LTM EBITDA | 14.2x | -55.5x | 14.0x | 9.8x | 6.9x | 16.6x | |
| EV / LTM EBIT | 23.2x | -15.2x | 21.8x | 13.0x | 11.8x | 22.7x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -15.2x | 13.0x | 23.2x | ||||
| Historical EV / LTM EBIT | 9.5x | 12.7x | 18.2x | ||||
| Selected EV / LTM EBIT | 19.6x | 20.6x | 21.7x | ||||
| (x) LTM EBIT | 39,810 | 39,810 | 39,810 | ||||
| (=) Implied Enterprise Value | 780,944 | 822,047 | 863,149 | ||||
| (-) Non-shareholder Claims * | (289,040) | (289,040) | (289,040) | ||||
| (=) Equity Value | 491,904 | 533,007 | 574,109 | ||||
| (/) Shares Outstanding | 844.4 | 844.4 | 844.4 | ||||
| Implied Value Range | 582.53 | 631.20 | 679.87 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 582.53 | 631.20 | 679.87 | 636.20 | |||
| Upside / (Downside) | -8.4% | -0.8% | 6.9% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | 543277 | 524288 | 543233 | 543266 | 538666 | 512070 | |
| Enterprise Value | 47,385 | 945 | 4,679 | 10,500 | 45,027 | 826,269 | |
| (+) Cash & Short Term Investments | 3,180 | 9 | 1,811 | 385 | 6,588 | 43,130 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Debt | (2,004) | (224) | (432) | (2,369) | (121) | (332,170) | |
| (-) Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 48,562 | 731 | 6,057 | 8,517 | 51,493 | 537,229 | |
| (/) Shares Outstanding | 277.0 | 9.6 | 36.6 | 40.0 | 90.2 | 844.4 | |
| Implied Stock Price | 175.30 | 76.24 | 165.35 | 212.85 | 570.75 | 636.20 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 175.30 | 76.24 | 165.35 | 212.85 | 570.75 | 636.20 | |
| 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 | |