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 | 1.0x - 1.1x | 1.1x |
| Selected Fwd Ps Multiple | 1.0x - 1.1x | 1.1x |
| Fair Value | ₹1,587 - ₹1,754 | ₹1,670 |
| Upside | 2.0% - 12.8% | 7.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Elgi Rubber Company Limited | - | NSEI:ELGIRUBCO |
| Pentagon Rubber Limited | - | NSEI:PENTAGON |
| Ashok Leyland Limited | 50,047,700.0% | BSE:500477 |
| Ador Welding Limited | 51,704,100.0% | BSE:517041 |
| Bimetal Bearings Limited | 50,568,100.0% | BSE:505681 |
| SML Isuzu Limited | 50,519,200.0% | BSE:505192 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| ELGIRUBCO | PENTAGON | 500477 | 517041 | 505681 | 505192 | |||
| NSEI:ELGIRUBCO | NSEI:PENTAGON | BSE:500477 | BSE:517041 | BSE:505681 | BSE:505192 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -1.2% | NM- | 6.6% | 11.5% | 2.5% | 9.3% | ||
| 3Y CAGR | 4.0% | 35.6% | 33.0% | 25.4% | 13.8% | 54.9% | ||
| Latest Twelve Months | -1.5% | 4.9% | 4.5% | 5.5% | 1.4% | 9.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.0% | 6.9% | 2.0% | 5.0% | 3.3% | -5.3% | ||
| Prior Fiscal Year | 1.7% | 7.2% | 3.0% | 7.6% | 4.9% | 1.1% | ||
| Latest Fiscal Year | 3.0% | 7.7% | 5.4% | 7.1% | 4.4% | 4.9% | ||
| Latest Twelve Months | 2.9% | 5.5% | 6.0% | 4.8% | 4.9% | 5.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 22.6x | 14.3x | 11.8x | 18.3x | 16.7x | 11.9x | ||
| Price / LTM Sales | 0.9x | 0.9x | 1.3x | 1.6x | 0.9x | 1.0x | ||
| LTM P/E Ratio | 30.9x | 15.9x | 22.2x | 33.4x | 19.3x | 19.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.9x | 0.9x | 1.6x | |||||
| Historical LTM P/S Ratio | 0.3x | 0.9x | 1.3x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.1x | 1.1x | |||||
| (x) LTM Sales | 23,072 | 23,072 | 23,072 | |||||
| (=) Equity Value | 23,157 | 24,376 | 25,595 | |||||
| (/) Shares Outstanding | 14.5 | 14.5 | 14.5 | |||||
| Implied Value Range | 1,600.16 | 1,684.38 | 1,768.60 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,600.16 | 1,684.38 | 1,768.60 | 1,554.90 | ||||
| Upside / (Downside) | 2.9% | 8.3% | 13.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ELGIRUBCO | PENTAGON | 500477 | 517041 | 505681 | 505192 | |
| Value of Common Equity | 3,388 | 480 | 612,706 | 14,547 | 2,183 | 22,502 | |
| (/) Shares Outstanding | 50.1 | 7.7 | 2,936.5 | 17.4 | 3.8 | 14.5 | |
| Implied Stock Price | 67.70 | 62.30 | 208.65 | 835.90 | 570.60 | 1,554.90 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 67.70 | 62.30 | 208.65 | 835.90 | 570.60 | 1,554.90 | |
| 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 | |