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 | 0.3x - 0.3x | 0.3x |
| Historical Pb Multiple | 0.1x - 0.4x | 0.2x |
| Fair Value | ₹2.44 - ₹2.70 | ₹2.57 |
| Upside | 18.5% - 31.0% | 24.8% |
| Benchmarks | - | Full Ticker |
| Unitech Limited | 50,787,800.0% | BSE:507878 |
| Omaxe Limited | 53,288,000.0% | BSE:532880 |
| Ansal Properties & Infrastructure Limited | 50,001,300.0% | BSE:500013 |
| Sobha Limited | 53,278,400.0% | BSE:532784 |
| Godrej Properties Limited | 53,315,000.0% | BSE:533150 |
| Unishire Urban Infra Limited | 53,758,200.0% | BSE:537582 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 507878 | 532880 | 500013 | 532784 | 533150 | 537582 | |||
| BSE:507878 | BSE:532880 | BSE:500013 | BSE:532784 | BSE:533150 | BSE:537582 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | -30.2% | 23.4% | 39.3% | ||
| 3Y CAGR | NM- | NM- | NM- | -7.6% | NM- | 63.0% | ||
| Latest Twelve Months | -54.9% | -88.1% | 35.0% | -32.9% | 123.5% | 285.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -503.4% | -34.2% | -23.8% | 3.5% | 14.0% | -63.3% | ||
| Prior Fiscal Year | -687.4% | -45.0% | -55.0% | 3.1% | 25.4% | -25.2% | ||
| Latest Fiscal Year | -697.0% | -24.9% | -7.4% | 1.6% | 23.9% | 8.7% | ||
| Latest Twelve Months | -781.9% | -43.9% | -44.5% | 1.7% | 35.2% | 17.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -337.0% | -38.4% | -172.9% | 4.2% | 5.1% | -3.6% | ||
| Prior Fiscal Year | -278.5% | -32.5% | NM | 4.2% | 6.4% | -1.6% | ||
| Latest Twelve Months | NM | -170.8% | NM | 2.0% | 14.7% | 3.0% | ||
| Next Fiscal Year | #NUM! | #NUM! | #NUM! | 5.7% | 12.6% | -16.7% | ||
| Two Fiscal Years Forward | 64.8% | 1664.3% | 6.5% | 14.5% | 14.4% | 7.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.2x | 0.9x | 0.1x | 3.5x | 15.2x | 1.4x | ||
| Price / LTM EPS | -0.4x | -2.1x | -0.2x | 203.0x | 43.1x | 8.0x | ||
| Price / Book | -0.3x | 15.5x | -0.1x | 3.5x | 5.9x | 0.2x | ||
| Price / Fwd Book | -0.4x | 3.0x | -0.1x | 4.6x | 5.6x | 0.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -0.3x | 3.5x | 15.5x | |||||
| Historical P/B Ratio | 0.1x | 0.2x | 0.4x | |||||
| Selected P/B Multiple | 0.3x | 0.3x | 0.3x | |||||
| (x) Book Value | 213 | 213 | 213 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 507878 | 532880 | 500013 | 532784 | 533150 | 537582 | |
| Value of Common Equity | 15,489 | 14,286 | 584 | 123,522 | 640,723 | 50 | |
| (/) Shares Outstanding | 2,616.3 | 182.9 | 157.4 | 100.9 | 301.2 | 24.4 | |
| Implied Stock Price | 5.92 | 78.11 | 3.71 | 1,224.20 | 2,127.35 | 2.06 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5.92 | 78.11 | 3.71 | 1,224.20 | 2,127.35 | 2.06 | |
| 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 | |