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 | 23.4x - 25.8x | 24.6x |
| Selected Fwd P/E Multiple | 29.5x - 32.6x | 31.0x |
| Fair Value | 245.87₹ - 271.75₹ | 258.81₹ |
| Upside | -32.6% - -25.5% | -29.1% |
| Benchmarks | - | Full Ticker |
| Standard Industries Limited | 53,001,700.0% | BSE:530017 |
| Signet Industries Limited | 51,213,100.0% | BSE:512131 |
| Shankar Lal Rampal Dye-Chem Limited | 54,223,200.0% | BSE:542232 |
| Crown Lifters Limited | - | NSEI:CROWN |
| MSTC Limited | 54,259,700.0% | BSE:542597 |
| Refex Industries Limited | - | NSEI:REFEX |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 530017 | 512131 | 542232 | CROWN | 542597 | REFEX | |||
| BSE:530017 | BSE:512131 | BSE:542232 | NSEI:CROWN | BSE:542597 | NSEI:REFEX | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 2.5% | 34.1% | NM- | NM- | 24.3% | ||
| 3Y CAGR | NM- | 3.6% | -5.2% | 28.6% | 21.9% | 31.9% | ||
| Latest Twelve Months | 105.9% | -30.0% | 79.3% | 195.5% | 67.1% | 31.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -8.7% | 1.2% | 4.7% | 14.0% | 24.1% | 6.7% | ||
| Prior Fiscal Year | 102.0% | 1.2% | 4.9% | 20.2% | 33.6% | 7.1% | ||
| Latest Fiscal Year | -0.5% | 1.2% | 2.3% | 19.6% | 27.2% | 6.8% | ||
| Latest Twelve Months | 3.6% | 1.0% | 2.8% | 51.1% | 52.7% | 6.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -8.4x | 5.7x | 25.5x | 7.9x | 8.7x | 29.2x | ||
| Price / LTM Sales | 4.6x | 0.1x | 1.0x | 5.0x | 4.2x | 2.2x | ||
| LTM P/E Ratio | 128.9x | 10.8x | 36.2x | 9.8x | 8.0x | 32.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 8.0x | 10.8x | 128.9x | |||||
| Historical LTM P/E Ratio | 0.9x | 6.9x | 14.1x | |||||
| Selected P/E Multiple | 23.4x | 24.6x | 25.8x | |||||
| (x) LTM Net Income | 1,447 | 1,447 | 1,447 | |||||
| (=) Equity Value | 33,804 | 35,583 | 37,363 | |||||
| (/) Shares Outstanding | 129.2 | 129.2 | 129.2 | |||||
| Implied Value Range | 261.68 | 275.45 | 289.22 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 261.68 | 275.45 | 289.22 | 364.85 | ||||
| Upside / (Downside) | -28.3% | -24.5% | -20.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 530017 | 512131 | 542232 | CROWN | 542597 | REFEX | |
| Value of Common Equity | 1,199 | 1,222 | 3,818 | 1,726 | 31,247 | 47,132 | |
| (/) Shares Outstanding | 64.3 | 29.4 | 64.0 | 11.2 | 70.4 | 129.2 | |
| Implied Stock Price | 18.64 | 41.51 | 59.69 | 153.77 | 443.85 | 364.85 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 18.64 | 41.51 | 59.69 | 153.77 | 443.85 | 364.85 | |
| 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 | |