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 | 24.8x - 27.4x | 26.1x |
| Selected Fwd EBIT Multiple | 14.7x - 16.3x | 15.5x |
| Fair Value | ₹123.18 - ₹135.38 | ₹129.28 |
| Upside | -13.3% - -4.7% | -9.0% |
| Benchmarks | Ticker | Full Ticker |
| Sailani Tours N Travels Limited | 543541 | BSE:543541 |
| India Tourism Development Corporation Limited | 532189 | BSE:532189 |
| TGB Banquets and Hotels Limited | 532845 | BSE:532845 |
| Coffee Day Enterprises Limited | 539436 | BSE:539436 |
| Apollo Sindoori Hotels Limited | APOLSINHOT | NSEI:APOLSINHOT |
| Speciality Restaurants Limited | 534425 | BSE:534425 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| 543541 | 532189 | 532845 | 539436 | APOLSINHOT | 534425 | ||
| BSE:543541 | BSE:532189 | BSE:532845 | BSE:539436 | NSEI:APOLSINHOT | BSE:534425 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | 38.8% | NM- | -32.5% | 12.4% | NM- | |
| 3Y CAGR | 113.3% | NM- | NM- | NM- | 107.3% | NM- | |
| Latest Twelve Months | -28.6% | -8.2% | -1027.6% | -82.2% | -42.4% | 3.4% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 2.3% | 3.0% | -14.1% | -27.1% | 3.6% | 1.4% | |
| Prior Fiscal Year | 2.5% | 14.2% | -1.4% | -42.8% | 4.5% | 12.1% | |
| Latest Fiscal Year | 2.0% | 18.0% | -16.2% | 4.7% | 3.9% | 7.1% | |
| Latest Twelve Months | 2.1% | 15.0% | -16.8% | 1.0% | 2.8% | 5.7% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.63x | 9.24x | 1.35x | 1.87x | 0.59x | 1.56x | |
| EV / LTM EBITDA | 13.6x | 56.7x | -8.7x | 26.3x | 15.8x | 17.1x | |
| EV / LTM EBIT | 29.8x | 61.5x | -8.0x | 187.1x | 20.9x | 27.5x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -8.0x | 29.8x | 187.1x | ||||
| Historical EV / LTM EBIT | -6.4x | 20.2x | 47.6x | ||||
| Selected EV / LTM EBIT | 24.8x | 26.1x | 27.4x | ||||
| (x) LTM EBIT | 243 | 243 | 243 | ||||
| (=) Implied Enterprise Value | 6,020 | 6,337 | 6,654 | ||||
| (-) Non-shareholder Claims * | 350 | 350 | 350 | ||||
| (=) Equity Value | 6,370 | 6,687 | 7,004 | ||||
| (/) Shares Outstanding | 48.2 | 48.2 | 48.2 | ||||
| Implied Value Range | 132.07 | 138.64 | 145.21 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 132.07 | 138.64 | 145.21 | 142.10 | |||
| Upside / (Downside) | -7.1% | -2.4% | 2.2% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | 543541 | 532189 | 532845 | 539436 | APOLSINHOT | 534425 | |
| Enterprise Value | 96 | 49,788 | 477 | 17,341 | 3,186 | 6,504 | |
| (+) Cash & Short Term Investments | 3 | 1,208 | 4 | 2,609 | 985 | 1,733 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Debt | (20) | (6) | (181) | (14,035) | (846) | (1,382) | |
| (-) 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 | 79 | 50,990 | 300 | 5,915 | 3,325 | 6,854 | |
| (/) Shares Outstanding | 4.7 | 85.8 | 29.3 | 211.3 | 2.6 | 48.2 | |
| Implied Stock Price | 16.71 | 594.50 | 10.23 | 28.00 | 1,278.70 | 142.10 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 16.71 | 594.50 | 10.23 | 28.00 | 1,278.70 | 142.10 | |
| 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 | |