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 | 29.5x - 32.7x | 31.1x |
| Selected Fwd P/E Multiple | 50.1x - 55.3x | 52.7x |
| Fair Value | ₹13.35 - ₹14.75 | ₹14.05 |
| Upside | -12.8% - -3.6% | -8.2% |
| Benchmarks | - | Full Ticker |
| Karnavati Finance Limited | 53,892,800.0% | BSE:538928 |
| Amrapali Fincap Limited | 53,926,500.0% | BSE:539265 |
| CreditAccess Grameen Limited | 54,177,000.0% | BSE:541770 |
| Supra Pacific Financial Services Limited | 54,016,800.0% | BSE:540168 |
| Hasti Finance Limited | 53,138,700.0% | BSE:531387 |
| Franklin Leasing and Finance Limited | 53,983,900.0% | BSE:539839 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 538928 | 539265 | 541770 | 540168 | 531387 | 539839 | |||
| BSE:538928 | BSE:539265 | BSE:541770 | BSE:540168 | BSE:531387 | BSE:539839 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -30.7% | 35.1% | 39.5% | NM- | -1.2% | ||
| 3Y CAGR | NM- | -48.4% | 121.0% | 91.2% | NM- | -1.8% | ||
| Latest Twelve Months | 53.1% | -84.6% | -34.5% | 107.3% | 21.3% | 374.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -101.6% | 2.3% | 34.4% | -10.1% | 64.2% | 3.3% | ||
| Prior Fiscal Year | 22.3% | 0.5% | 42.6% | 3.6% | 141.2% | 8.8% | ||
| Latest Fiscal Year | -114.5% | 3.3% | 48.3% | 4.1% | 171.9% | 1.7% | ||
| Latest Twelve Months | -48.2% | 5.4% | 37.3% | 3.4% | 114.4% | 3.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 9.9x | 8.9x | 6.3x | 3.5x | -17.8x | 1.6x | ||
| LTM P/E Ratio | -20.5x | 164.4x | 16.8x | 102.6x | -15.5x | 43.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -20.5x | 16.8x | 164.4x | |||||
| Historical LTM P/E Ratio | -2356.8x | 110.2x | 186.3x | |||||
| Selected P/E Multiple | 29.5x | 31.1x | 32.7x | |||||
| (x) LTM Net Income | 6 | 6 | 6 | |||||
| (=) Equity Value | 166 | 175 | 184 | |||||
| (/) Shares Outstanding | 15.8 | 15.8 | 15.8 | |||||
| Implied Value Range | 10.52 | 11.08 | 11.63 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 10.52 | 11.08 | 11.63 | 15.30 | ||||
| Upside / (Downside) | -31.2% | -27.6% | -24.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 538928 | 539265 | 541770 | 540168 | 531387 | 539839 | |
| Value of Common Equity | 199 | 171 | 156,996 | 897 | 65 | 241 | |
| (/) Shares Outstanding | 100.5 | 13.4 | 159.1 | 30.0 | 10.8 | 15.8 | |
| Implied Stock Price | 1.98 | 12.72 | 986.55 | 29.93 | 5.99 | 15.30 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.98 | 12.72 | 986.55 | 29.93 | 5.99 | 15.30 | |
| 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 | |