Star Delta Transformers Ltd

股票价格

572.30 INR

公允价值

302.88 INR

7.5%

Normalized EBIT Margin

0.5%

Normalized CapEx as % of Revenue

26.0%

Normalized Tax Rate

Earnings Power Value

股票价格

572.30 INR

公允价值

302.88 INR

看涨

-47.1%

Adj EBIT Margin

Normalized EBIT Margin

Normalized Tax Rate

CapEx

Adj Earnings

Fair Value


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Mar-20	Mar-21	Mar-22	Mar-23	Mar-24	Dec-24
(INR in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	773	217	367	713	1,401	1,425

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	56	24	52	77	150	139
(+) Net Interest Expense	(17)	(29)	(25)	(31)	(16)	(21)
(+) Other Non Operating Exp.	2	2	2	4	8	25
(+) D&A	8	8	8	8	7	6
(+) Non-recurring Items						0
Adjusted EBITDA	50	5	37	57	149	150

(-) D&A	(8)	(8)	(8)	(8)	(7)	(6)

Adjusted EBIT	42	(4)	29	49	142	144
% of Revenue	5.4%	-1.7%	8.0%	6.9%	10.2%	10.1%


	Low	Median	High

Adjusted EBIT Margin	0.0%	6.9%	10.2%

支持的计算方式

Equity Waterfall


Equity Waterfall

	Model
(INR in millions)	Low	Mid	High	Market
Enterprise Value	41	900	1,628	1,708
(+) Cash & Short Term Investments	61	61	61	61
(+) Investments & Other	0	0	0	0
(-) Debt	(52)	(52)	(52)	(52)
(-) Other Liabilities	0	0	0	0
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	50	909	1,637	1,717
(/) Shares Outstanding	3.0	3.0	3.0	3.0
Implied Stock Price (INR)	16.83	302.88	545.74	572.30
FX Rate: INR/INR	1.00	1.00	1.00	1.00
Implied Stock Price (INR)	16.83	302.88	545.74	572.30

Upside / (Downside)	-97.06%	-47.08%	-4.64%


Stock Price	572.30
Stock Price Close	572.30
Restatment Type	Press Release
Reporting Currency	INR
Trading Currency	INR
FX Rate: INR/INR	1.00
Market Cap	1,717.0
Shares Outstanding	3.0
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

加载出错