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 | 4.6x - 5.1x | 4.8x |
| Selected Fwd Ps Multiple | 4.9x - 5.4x | 5.2x |
| Fair Value | ₹152.94 - ₹169.04 | ₹160.99 |
| Upside | -45.0% - -39.2% | -42.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Astec LifeSciences Limited | 53,313,800.0% | BSE:533138 |
| Punjab Chemicals and Crop Protection Limited | 50,661,800.0% | BSE:506618 |
| Bharat Rasayan Limited | 59,002,100.0% | BSE:590021 |
| NACL Industries Limited | 52,470,900.0% | BSE:524709 |
| Best Agrolife Limited | 53,966,000.0% | BSE:539660 |
| Bhagiradha Chemicals & Industries Limited | 53,171,900.0% | BSE:531719 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 533138 | 506618 | 590021 | 524709 | 539660 | 531719 | |||
| BSE:533138 | BSE:506618 | BSE:590021 | BSE:524709 | BSE:539660 | BSE:531719 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 0.9% | 7.8% | 1.0% | 15.4% | 23.1% | 1.2% | ||
| 3Y CAGR | -6.4% | 11.3% | -1.5% | 14.3% | 27.4% | 8.6% | ||
| Latest Twelve Months | -3.6% | -4.1% | 13.0% | -22.2% | -15.9% | 2.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.9% | 6.2% | 12.2% | 2.0% | 6.6% | 6.3% | ||
| Prior Fiscal Year | 4.1% | 6.1% | 10.1% | 4.5% | 11.0% | 9.0% | ||
| Latest Fiscal Year | -10.2% | 5.7% | 9.1% | -3.3% | 5.7% | 4.5% | ||
| Latest Twelve Months | -28.8% | 3.8% | 15.6% | -3.4% | 1.2% | 5.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -30.5x | 15.5x | 18.4x | 199.3x | 8.9x | 80.7x | ||
| Price / LTM Sales | 3.3x | 1.3x | 3.3x | 2.1x | 0.4x | 8.4x | ||
| LTM P/E Ratio | -11.4x | 35.0x | 21.1x | -61.8x | 34.8x | 164.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 2.1x | 3.3x | |||||
| Historical LTM P/S Ratio | 0.6x | 2.1x | 4.0x | |||||
| Selected Price / Sales Multiple | 4.6x | 4.8x | 5.1x | |||||
| (x) LTM Sales | 4,291 | 4,291 | 4,291 | |||||
| (=) Equity Value | 19,621 | 20,653 | 21,686 | |||||
| (/) Shares Outstanding | 129.7 | 129.7 | 129.7 | |||||
| Implied Value Range | 151.31 | 159.28 | 167.24 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 151.31 | 159.28 | 167.24 | 277.95 | ||||
| Upside / (Downside) | -45.6% | -42.7% | -39.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 533138 | 506618 | 590021 | 524709 | 539660 | 531719 | |
| Value of Common Equity | 13,682 | 11,988 | 38,636 | 31,588 | 6,720 | 36,042 | |
| (/) Shares Outstanding | 19.6 | 12.3 | 4.2 | 201.8 | 23.6 | 129.7 | |
| Implied Stock Price | 697.65 | 977.60 | 9,298.15 | 156.55 | 284.20 | 277.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 697.65 | 977.60 | 9,298.15 | 156.55 | 284.20 | 277.95 | |
| 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 | |