VETO Switch Gears And Cables Ltd(539331)的Earnings Power Value

股票价格

101.17 INR

公允价值

138.03 INR

13.3%

Normalized EBIT Margin

1.8%

Normalized CapEx as % of Revenue

33.0%

Normalized Tax Rate

Earnings Power Value

股票价格

101.17 INR

公允价值

138.03 INR

看涨

36.4%

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	1,502	1,818	2,693	2,925	3,003	2,908

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	139	214	298	304	288	264
(+) Net Interest Expense	30	14	34	32	28	3
(+) Other Non Operating Exp.	6	3	5	(6)	(22)	(31)
(+) D&A	16	16	24	23	23	22
(+) Non-recurring Items		(0)	(1)	(0)	(0)	(0)
Adjusted EBITDA	191	246	360	353	316	259

(-) D&A	(16)	(16)	(24)	(23)	(23)	(22)

Adjusted EBIT	175	230	335	331	294	237
% of Revenue	11.7%	12.7%	12.5%	11.3%	9.8%	8.1%


	Low	Median	High

Adjusted EBIT Margin	9.8%	11.7%	12.7%

支持的计算方式

Equity Waterfall


Equity Waterfall

	Model
(INR in millions)	Low	Mid	High	Market
Enterprise Value	1,945	2,778	3,509	2,073
(+) Cash & Short Term Investments	22	22	22	22
(+) Investments & Other	0	0	0	0
(-) Debt	(161)	(161)	(161)	(161)
(-) Other Liabilities	0	0	0	0
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	1,806	2,638	3,370	1,934
(/) Shares Outstanding	19.1	19.1	19.1	19.1
Implied Stock Price (INR)	94.50	138.03	176.30	101.17
FX Rate: INR/INR	1.00	1.00	1.00	1.00
Implied Stock Price (INR)	94.50	138.03	176.30	101.17

Upside / (Downside)	-6.60%	36.43%	74.26%


Stock Price	101.17
Stock Price Close	101.17
Restatment Type	Press Release
Reporting Currency	INR
Trading Currency	INR
FX Rate: INR/INR	1.00
Market Cap	1,935.6
Shares Outstanding	19.1
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

加载出错