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 Ps Multiple | 1.7x - 1.9x | 1.8x |
| Selected Fwd Ps Multiple | 1.6x - 1.7x | 1.6x |
| Fair Value | ₹754.03 - ₹833.41 | ₹793.72 |
| Upside | 10.1% - 21.6% | 15.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Symphony Limited | 51,738,500.0% | BSE:517385 |
| Stove Kraft Limited | 54,326,000.0% | BSE:543260 |
| Inflame Appliances Limited | 54,108,300.0% | BSE:541083 |
| Greenchef Appliances Limited | - | NSEI:GREENCHEF |
| Calcom Vision Limited | 51,723,600.0% | BSE:517236 |
| Bajaj Electricals Limited | 50,003,100.0% | BSE:500031 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 517385 | 543260 | 541083 | GREENCHEF | 517236 | 500031 | |||
| BSE:517385 | BSE:543260 | BSE:541083 | NSEI:GREENCHEF | BSE:517236 | BSE:500031 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 7.4% | 16.7% | 10.9% | NM- | 27.4% | -0.6% | ||
| 3Y CAGR | 14.9% | 8.5% | 66.9% | 11.4% | 16.7% | 0.1% | ||
| Latest Twelve Months | 36.3% | 6.3% | 22.8% | NM | -2.3% | 4.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.3% | 4.3% | -7.8% | 1.4% | 0.7% | 2.9% | ||
| Prior Fiscal Year | 12.8% | 2.5% | 4.2% | 3.2% | 0.8% | 2.9% | ||
| Latest Fiscal Year | 13.5% | 2.7% | 1.1% | 1.5% | 0.7% | 2.8% | ||
| Latest Twelve Months | 13.5% | 2.7% | 1.8% | 1.6% | 0.7% | 2.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 25.8x | 14.4x | 17.9x | 16.9x | 17.6x | 25.8x | ||
| Price / LTM Sales | 5.3x | 1.2x | 1.5x | 0.4x | 1.0x | 1.6x | ||
| LTM P/E Ratio | 39.3x | 46.9x | 83.3x | 27.1x | 135.5x | 59.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 1.2x | 5.3x | |||||
| Historical LTM P/S Ratio | 1.6x | 2.3x | 2.6x | |||||
| Selected Price / Sales Multiple | 1.7x | 1.8x | 1.9x | |||||
| (x) LTM Sales | 48,280 | 48,280 | 48,280 | |||||
| (=) Equity Value | 82,340 | 86,673 | 91,007 | |||||
| (/) Shares Outstanding | 115.3 | 115.3 | 115.3 | |||||
| Implied Value Range | 713.84 | 751.41 | 788.98 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 713.84 | 751.41 | 788.98 | 685.15 | ||||
| Upside / (Downside) | 4.2% | 9.7% | 15.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 517385 | 543260 | 541083 | GREENCHEF | 517236 | 500031 | |
| Value of Common Equity | 83,690 | 18,074 | 1,546 | 1,559 | 1,511 | 79,030 | |
| (/) Shares Outstanding | 68.7 | 33.1 | 7.3 | 23.3 | 14.0 | 115.3 | |
| Implied Stock Price | 1,218.70 | 546.45 | 210.55 | 67.00 | 108.25 | 685.15 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,218.70 | 546.45 | 210.55 | 67.00 | 108.25 | 685.15 | |
| 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 | |