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 Ps Multiple | 2.9x - 3.2x | 3.0x |
| Selected Fwd Ps Multiple | 2.9x - 3.2x | 3.0x |
| Fair Value | 188.55₹ - 208.40₹ | 198.48₹ |
| Upside | -23.1% - -15.0% | -19.0% |
| Benchmarks | Ticker | 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 Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 523467 | 542145 | SRD | 532397 | AUSOMENT | ANLON | |||
| BSE:523467 | BSE:542145 | NSEI:SRD | BSE:532397 | NSEI:AUSOMENT | NSEI:ANLON | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 22.5% | 16.7% | 10.3% | -23.2% | 16.6% | 19.1% | ||
| 3Y CAGR | 86.7% | 16.4% | 17.5% | 14.8% | 27.3% | 34.6% | ||
| Latest Twelve Months | 9.2% | 10.1% | 24.7% | -1.2% | 297.9% | -2.1% | ||
| 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/S Ratio | 0.1x | 1.0x | 61.8x | |||||
| Historical LTM P/S Ratio | 2.8x | 4.3x | 5.9x | |||||
| Selected Price / Sales Multiple | 2.9x | 3.0x | 3.2x | |||||
| (x) LTM Sales | 365 | 365 | 365 | |||||
| (=) Equity Value | 1,045 | 1,100 | 1,155 | |||||
| (/) Shares Outstanding | 5.6 | 5.6 | 5.6 | |||||
| Implied Value Range | 186.51 | 196.32 | 206.14 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 186.51 | 196.32 | 206.14 | 245.05 | ||||
| Upside / (Downside) | -23.9% | -19.9% | -15.9% | |||||
| 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 | |