
Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Mar-21	Mar-22	Mar-23	Mar-24	Mar-25	Mar-25
(INR in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	386,940	462,400	535,760	430,980	466,370	466,370

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	41,810	49,660	51,500	(20,870)	8,290	8,290
(+) Net Interest Expense	13,450	16,160	26,430	29,290	34,360	34,360
(+) Other Non Operating Exp.	6,300	9,420	6,710	16,730	6,970	6,970
(+) D&A	13,030	11,910	12,840	13,850	27,500	27,500
(+) Non-recurring Items	2,360	2,930	1,630	2,420	4,080	4,080
Adjusted EBITDA	76,950	90,080	99,110	41,420	81,200	81,200

(-) D&A	(13,030)	(11,910)	(12,840)	(13,850)	(27,500)	(27,500)

Adjusted EBIT	63,920	78,170	86,270	27,570	53,700	53,700
% of Revenue	16.5%	16.9%	16.1%	6.4%	11.5%	11.5%


	Low	Median	High

Adjusted EBIT Margin	6.4%	16.1%	16.9%

支持的计算方式

Equity Waterfall


Equity Waterfall

	Model
(INR in millions)	Low	Mid	High	Market
Enterprise Value	350,758	920,559	1,156,556	828,320
(+) Cash & Short Term Investments	98,570	98,570	98,570	98,570
(+) Investments & Other	20,080	20,080	20,080	20,080
(-) Debt	(250,990)	(250,990)	(250,990)	(250,990)
(-) Other Liabilities	(86,130)	(86,130)	(86,130)	(86,130)
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	132,288	702,089	938,086	609,850
(/) Shares Outstanding	844.4	844.4	844.4	844.4
Implied Stock Price (INR)	156.66	831.43	1,110.91	722.20
FX Rate: INR/INR	1.00	1.00	1.00	1.00
Implied Stock Price (INR)	156.66	831.43	1,110.91	722.20

Upside / (Downside)	-78.31%	15.12%	53.82%


Stock Price	722.20
Stock Price Close	722.20
Restatment Type	Press Release
Reporting Currency	INR
Trading Currency	INR
FX Rate: INR/INR	1.00
Market Cap	610,061.1
Shares Outstanding	844.4
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

加载出错

United Phosphorus