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 Pb Multiple | 1.4x - 1.5x | 1.4x |
| Historical Pb Multiple | 0.2x - 2.0x | 0.8x |
| Fair Value | ₹12.44 - ₹13.75 | ₹13.09 |
| Upside | -16.1% - -7.2% | -11.7% |
| Benchmarks | - | Full Ticker |
| G R Infraprojects Limited | 54,331,700.0% | BSE:543317 |
| NCC Limited | 50,029,400.0% | BSE:500294 |
| K&R Rail Engineering Limited | 51,436,000.0% | BSE:514360 |
| PNC Infratech Limited | 53,915,000.0% | BSE:539150 |
| Rail Vikas Nigam Limited | 54,264,900.0% | BSE:542649 |
| SEPC Limited | 53,294,500.0% | BSE:532945 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 543317 | 500294 | 514360 | 539150 | 542649 | 532945 | |||
| BSE:543317 | BSE:500294 | BSE:514360 | BSE:539150 | BSE:542649 | BSE:532945 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 13.1% | 4.2% | 30.2% | 20.9% | 18.0% | -5.7% | ||
| 3Y CAGR | 11.5% | 38.4% | 22.5% | 22.3% | 16.7% | NM- | ||
| Latest Twelve Months | 0.4% | 21.6% | -64.0% | 72.2% | -10.6% | 633.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.9% | 3.8% | 2.3% | 9.4% | 6.3% | -23.3% | ||
| Prior Fiscal Year | 15.3% | 3.9% | 1.6% | 8.3% | 6.6% | -1.3% | ||
| Latest Fiscal Year | 14.7% | 3.4% | 1.2% | 10.5% | 7.2% | 4.1% | ||
| Latest Twelve Months | 15.3% | 3.6% | 1.1% | 14.8% | 6.4% | 3.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 19.4% | 9.0% | 13.2% | 18.9% | 18.4% | -9.8% | ||
| Prior Fiscal Year | 26.3% | 10.4% | 10.1% | 16.6% | 19.8% | -0.5% | ||
| Latest Twelve Months | 15.8% | 12.2% | 6.2% | 21.8% | 15.6% | 1.7% | ||
| Next Fiscal Year | 8.4% | 11.3% | 77.8% | 7.8% | 15.2% | -1.2% | ||
| Two Fiscal Years Forward | 8.6% | 13.1% | 67.0% | 9.9% | 14.0% | 2.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.4x | 0.6x | 0.7x | 0.9x | 3.7x | 3.7x | ||
| Price / LTM EPS | 8.8x | 16.5x | 66.2x | 6.2x | 57.9x | 107.9x | ||
| Price / Book | 1.3x | 1.9x | 4.9x | 1.2x | 8.6x | 1.6x | ||
| Price / Fwd Book | 1.2x | 1.8x | 3.3x | 1.3x | 7.5x | 1.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.2x | 1.9x | 8.6x | |||||
| Historical P/B Ratio | 0.2x | 0.8x | 2.0x | |||||
| Selected P/B Multiple | 1.4x | 1.4x | 1.5x | |||||
| (x) Book Value | 14,202 | 14,202 | 14,202 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 543317 | 500294 | 514360 | 539150 | 542649 | 532945 | |
| Value of Common Equity | 102,888 | 132,978 | 4,481 | 70,394 | 753,214 | 23,173 | |
| (/) Shares Outstanding | 96.7 | 627.8 | 35.9 | 256.5 | 2,085.0 | 1,563.7 | |
| Implied Stock Price | 1,063.55 | 211.80 | 124.85 | 274.40 | 361.25 | 14.82 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,063.55 | 211.80 | 124.85 | 274.40 | 361.25 | 14.82 | |
| 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 | |