Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBIT Multiple | 52.9x - 58.5x | 55.7x |
| Selected Fwd EBIT Multiple | 34.0x - 37.6x | 35.8x |
| Fair Value | ₹498.12 - ₹564.77 | ₹531.44 |
| Upside | -6.5% - 6.0% | -0.2% |
| Benchmarks | Ticker | Full Ticker |
| EPACK Durable Limited | 544095 | BSE:544095 |
| Crompton Greaves Consumer Electricals Limited | 539876 | BSE:539876 |
| Greenchef Appliances Limited | GREENCHEF | NSEI:GREENCHEF |
| Stove Kraft Limited | 543260 | BSE:543260 |
| TTK Prestige Limited | 517506 | BSE:517506 |
| Bajaj Electricals Limited | 500031 | BSE:500031 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| 544095 | 539876 | GREENCHEF | 543260 | 517506 | 500031 | ||
| BSE:544095 | BSE:539876 | NSEI:GREENCHEF | BSE:543260 | BSE:517506 | BSE:500031 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | 0.5% | NM- | 27.7% | -2.1% | -13.9% | |
| 3Y CAGR | 34.7% | -5.4% | 13.2% | -11.3% | -5.9% | -12.7% | |
| Latest Twelve Months | -0.7% | 14.9% | NM | 45.5% | -11.5% | -26.6% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 5.2% | 11.3% | 3.2% | 6.5% | 11.2% | 4.2% | |
| Prior Fiscal Year | 5.2% | 9.5% | 5.5% | 5.2% | 11.0% | 6.4% | |
| Latest Fiscal Year | 5.7% | 8.0% | 3.2% | 5.1% | 8.9% | 3.4% | |
| Latest Twelve Months | 4.6% | 8.7% | 3.4% | 5.5% | 8.0% | 2.9% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 1.78x | 2.81x | 0.58x | 1.68x | 3.01x | 1.62x | |
| EV / LTM EBITDA | 28.0x | 28.2x | 15.9x | 19.3x | 30.9x | 38.7x | |
| EV / LTM EBIT | 38.4x | 32.1x | 17.1x | 30.2x | 37.6x | 55.1x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 17.1x | 32.1x | 38.4x | ||||
| Historical EV / LTM EBIT | 23.4x | 58.1x | 62.7x | ||||
| Selected EV / LTM EBIT | 52.9x | 55.7x | 58.5x | ||||
| (x) LTM EBIT | 1,397 | 1,397 | 1,397 | ||||
| (=) Implied Enterprise Value | 73,975 | 77,868 | 81,761 | ||||
| (-) Non-shareholder Claims * | (15,581) | (15,581) | (15,581) | ||||
| (=) Equity Value | 58,393 | 62,287 | 66,180 | ||||
| (/) Shares Outstanding | 115.3 | 115.3 | 115.3 | ||||
| Implied Value Range | 506.26 | 540.02 | 573.77 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 506.26 | 540.02 | 573.77 | 532.70 | |||
| Upside / (Downside) | -5.0% | 1.4% | 7.7% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | 544095 | 539876 | GREENCHEF | 543260 | 517506 | 500031 | |
| Enterprise Value | 36,640 | 213,546 | 2,031 | 24,489 | 80,870 | 77,024 | |
| (+) Cash & Short Term Investments | 2,482 | 5,430 | 19 | 170 | 8,180 | 722 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Debt | (4,880) | (4,884) | (627) | (3,421) | (1,759) | (16,304) | |
| (-) Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 34,241 | 214,092 | 1,424 | 21,238 | 87,292 | 61,443 | |
| (/) Shares Outstanding | 96.0 | 643.8 | 23.3 | 33.1 | 136.9 | 115.3 | |
| Implied Stock Price | 356.80 | 332.55 | 61.20 | 642.10 | 637.40 | 532.70 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 356.80 | 332.55 | 61.20 | 642.10 | 637.40 | 532.70 | |
| 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 | |