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 P/E Multiple | 47.0x - 52.0x | 49.5x |
| Selected Fwd P/E Multiple | 40.4x - 44.6x | 42.5x |
| Fair Value | ₹568.27 - ₹628.09 | ₹598.18 |
| Upside | -6.8% - 3.0% | -1.9% |
| Benchmarks | - | Full Ticker |
| Meghmani Organics Limited | 54,333,100.0% | BSE:543331 |
| UPL Limited | 51,207,000.0% | BSE:512070 |
| Bharat Rasayan Limited | 59,002,100.0% | BSE:590021 |
| NACL Industries Limited | 52,470,900.0% | BSE:524709 |
| Punjab Chemicals and Crop Protection Limited | 50,661,800.0% | BSE:506618 |
| Shivalik Rasayan Limited | 53,914,800.0% | BSE:539148 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 543331 | 512070 | 590021 | 524709 | 506618 | 539148 | |||
| BSE:543331 | BSE:512070 | BSE:590021 | BSE:524709 | BSE:506618 | BSE:539148 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | -3.1% | NM- | 26.1% | -1.3% | ||
| 3Y CAGR | NM- | NM- | -16.5% | NM- | 3.0% | -10.3% | ||
| Latest Twelve Months | -42.6% | 83.7% | 211.9% | -212.8% | -36.9% | 15.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.3% | 5.2% | 12.2% | 2.0% | 6.2% | 11.6% | ||
| Prior Fiscal Year | 9.3% | 6.4% | 10.1% | 4.5% | 6.1% | 8.9% | ||
| Latest Fiscal Year | -6.8% | -3.1% | 9.1% | -3.3% | 5.7% | 4.7% | ||
| Latest Twelve Months | -2.5% | -0.2% | 15.6% | -3.4% | 3.8% | 5.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 33.2x | 16.9x | 19.8x | 236.7x | 16.6x | 37.5x | ||
| Price / LTM Sales | 1.0x | 1.2x | 3.5x | 2.6x | 1.4x | 3.0x | ||
| LTM P/E Ratio | -38.9x | -582.4x | 22.8x | -75.0x | 37.4x | 58.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -582.4x | -38.9x | 37.4x | |||||
| Historical LTM P/E Ratio | 18.0x | 53.1x | 64.7x | |||||
| Selected P/E Multiple | 47.0x | 49.5x | 52.0x | |||||
| (x) LTM Net Income | 162 | 162 | 162 | |||||
| (=) Equity Value | 7,598 | 7,998 | 8,398 | |||||
| (/) Shares Outstanding | 15.6 | 15.6 | 15.6 | |||||
| Implied Value Range | 488.29 | 513.99 | 539.69 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 488.29 | 513.99 | 539.69 | 609.95 | ||||
| Upside / (Downside) | -19.9% | -15.7% | -11.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 543331 | 512070 | 590021 | 524709 | 506618 | 539148 | |
| Value of Common Equity | 18,840 | 553,948 | 41,656 | 38,378 | 12,777 | 9,491 | |
| (/) Shares Outstanding | 254.3 | 844.4 | 4.2 | 201.8 | 12.3 | 15.6 | |
| Implied Stock Price | 74.08 | 656.00 | 10,024.75 | 190.20 | 1,041.95 | 609.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 74.08 | 656.00 | 10,024.75 | 190.20 | 1,041.95 | 609.95 | |
| 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 | |