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 P/E Multiple | 28.7x - 31.7x | 30.2x |
| Selected Fwd P/E Multiple | 23.9x - 26.4x | 25.2x |
| Fair Value | 232.77₹ - 257.27₹ | 245.02₹ |
| Upside | -5.0% - 5.0% | 0.0% |
| Benchmarks | - | Full Ticker |
| Jai Mata Glass Limited | 52,346,700.0% | BSE:523467 |
| Roni Households Limited | 54,214,500.0% | BSE:542145 |
| Shankar Lal Rampal Dye-Chem Limited | - | NSEI:SRD |
| Konndor Industries Limited | 53,239,700.0% | BSE:532397 |
| AuSom Enterprise Limited | - | NSEI:AUSOMENT |
| Anlon Technology Solutions Limited | - | NSEI:ANLON |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 523467 | 542145 | SRD | 532397 | AUSOMENT | ANLON | |||
| BSE:523467 | BSE:542145 | NSEI:SRD | BSE:532397 | NSEI:AUSOMENT | NSEI:ANLON | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -41.6% | 15.7% | 34.1% | 55.5% | -1.7% | 47.0% | ||
| 3Y CAGR | -70.5% | 61.3% | -5.2% | 202.9% | -15.9% | 83.2% | ||
| Latest Twelve Months | 628.1% | 2479.5% | 79.3% | 13.4% | 471.2% | 13.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 65.1% | -0.3% | 4.7% | 4.1% | 5.9% | 11.4% | ||
| Prior Fiscal Year | 3.7% | 1.0% | 4.9% | 2.3% | 0.7% | 13.5% | ||
| Latest Fiscal Year | 3.4% | 4.1% | 2.3% | 4.7% | 0.9% | 12.9% | ||
| Latest Twelve Months | 31.8% | 3.9% | 2.8% | 6.8% | 0.7% | 13.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 449.0x | 30.7x | 25.7x | 6.5x | 7.8x | 17.7x | ||
| Price / LTM Sales | 61.8x | 2.3x | 1.0x | 0.6x | 0.1x | 3.8x | ||
| LTM P/E Ratio | 194.5x | 57.2x | 36.4x | 8.5x | 9.2x | 28.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 8.5x | 36.4x | 194.5x | |||||
| Historical LTM P/E Ratio | 21.2x | 31.4x | 41.5x | |||||
| Selected P/E Multiple | 28.7x | 30.2x | 31.7x | |||||
| (x) LTM Net Income | 49 | 49 | 49 | |||||
| (=) Equity Value | 1,394 | 1,467 | 1,540 | |||||
| (/) Shares Outstanding | 5.6 | 5.6 | 5.6 | |||||
| Implied Value Range | 248.64 | 261.73 | 274.82 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 248.64 | 261.73 | 274.82 | 245.05 | ||||
| Upside / (Downside) | 1.5% | 6.8% | 12.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 523467 | 542145 | SRD | 532397 | AUSOMENT | ANLON | |
| Value of Common Equity | 267 | 431 | 3,837 | 64 | 1,059 | 1,374 | |
| (/) Shares Outstanding | 100.0 | 5.7 | 64.0 | 5.5 | 13.6 | 5.6 | |
| Implied Stock Price | 2.67 | 75.00 | 59.98 | 11.67 | 77.70 | 245.05 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.67 | 75.00 | 59.98 | 11.67 | 77.70 | 245.05 | |
| 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 | |