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 | 13.1x - 14.4x | 13.7x |
| Selected Fwd P/E Multiple | 9.8x - 10.9x | 10.4x |
| Fair Value | 109.08₹ - 120.57₹ | 114.83₹ |
| Upside | 6.1% - 17.2% | 11.6% |
| Benchmarks | - | Full Ticker |
| R.P.P. Infra Projects Limited | - | NSEI:RPPINFRA |
| Rachana Infrastructure Limited | - | NSEI:RILINFRA |
| A B Infrabuild Limited | - | NSEI:ABINFRA |
| Shashijit Infraprojects Limited | 54,014,700.0% | BSE:540147 |
| ITD Cementation India Limited | - | NSEI:ITDCEM |
| Sonu Infratech Limited | - | NSEI:SONUINFRA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| RPPINFRA | RILINFRA | ABINFRA | 540147 | ITDCEM | SONUINFRA | |||
| NSEI:RPPINFRA | NSEI:RILINFRA | NSEI:ABINFRA | BSE:540147 | NSEI:ITDCEM | NSEI:SONUINFRA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 19.6% | NM- | 32.7% | 11.2% | 37.8% | 34.9% | ||
| 3Y CAGR | 54.5% | -8.3% | NM- | NM- | 159.0% | 27.7% | ||
| Latest Twelve Months | 12.8% | 22.8% | -16.2% | -363.0% | 57.1% | 193.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.9% | 3.5% | 3.2% | -0.8% | 2.0% | 3.9% | ||
| Prior Fiscal Year | 2.8% | 3.6% | 6.1% | 1.3% | 2.4% | 4.3% | ||
| Latest Fiscal Year | 4.1% | 4.0% | 6.2% | 1.2% | 3.5% | 3.2% | ||
| Latest Twelve Months | 4.4% | 3.3% | 6.9% | -5.8% | 3.9% | 5.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 4.1x | 8.7x | 20.0x | 69.5x | 11.3x | 7.7x | ||
| Price / LTM Sales | 0.3x | 0.6x | 3.0x | 2.0x | 1.1x | 0.7x | ||
| LTM P/E Ratio | 7.8x | 19.2x | 43.0x | -34.7x | 27.5x | 11.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -34.7x | 19.2x | 43.0x | |||||
| Historical LTM P/E Ratio | 17.5x | 19.2x | 20.9x | |||||
| Selected P/E Multiple | 13.1x | 13.7x | 14.4x | |||||
| (x) LTM Net Income | 70 | 70 | 70 | |||||
| (=) Equity Value | 908 | 956 | 1,004 | |||||
| (/) Shares Outstanding | 7.9 | 7.9 | 7.9 | |||||
| Implied Value Range | 115.69 | 121.78 | 127.87 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 115.69 | 121.78 | 127.87 | 102.85 | ||||
| Upside / (Downside) | 12.5% | 18.4% | 24.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | RPPINFRA | RILINFRA | ABINFRA | 540147 | ITDCEM | SONUINFRA | |
| Value of Common Equity | 5,244 | 592 | 4,747 | 488 | 95,737 | 807 | |
| (/) Shares Outstanding | 38.2 | 18.6 | 47.7 | 72.7 | 171.8 | 7.9 | |
| Implied Stock Price | 137.34 | 31.80 | 99.50 | 6.72 | 557.30 | 102.85 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 137.34 | 31.80 | 99.50 | 6.72 | 557.30 | 102.85 | |
| 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 | |