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 | 12.0x - 13.3x | 12.6x |
| Selected Fwd P/E Multiple | 15.1x - 16.7x | 15.9x |
| Fair Value | ₹544.40 - ₹601.70 | ₹573.05 |
| Upside | 11.0% - 22.6% | 16.8% |
| Benchmarks | - | Full Ticker |
| IndiaMART InterMESH Limited | - | NSEI:INDIAMART |
| Standard Industries Limited | - | NSEI:SIL |
| Refex Industries Limited | - | NSEI:REFEX |
| Crown Lifters Limited | - | NSEI:CROWN |
| Adani Enterprises Limited | - | NSEI:ADANIENT |
| MSTC Limited | 54,259,700.0% | BSE:542597 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| INDIAMART | SIL | REFEX | CROWN | ADANIENT | 542597 | |||
| NSEI:INDIAMART | NSEI:SIL | NSEI:REFEX | NSEI:CROWN | NSEI:ADANIENT | BSE:542597 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 75.5% | NM- | 24.3% | NM- | 37.7% | NM- | ||
| 3Y CAGR | 6.1% | NM- | 31.9% | 28.6% | 49.8% | 21.9% | ||
| Latest Twelve Months | 61.8% | 105.9% | 31.2% | 195.5% | 2.2% | 67.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 33.4% | -8.7% | 6.7% | 14.0% | 2.5% | 24.1% | ||
| Prior Fiscal Year | 28.8% | 102.0% | 7.1% | 20.2% | 1.9% | 33.6% | ||
| Latest Fiscal Year | 27.9% | -0.5% | 6.8% | 19.6% | 3.2% | 27.2% | ||
| Latest Twelve Months | 34.8% | 3.6% | 6.6% | 51.1% | 3.6% | 52.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 19.8x | -8.8x | 30.9x | 8.6x | 26.3x | 10.0x | ||
| Price / LTM Sales | 8.9x | 4.8x | 2.3x | 5.5x | 2.6x | 4.7x | ||
| LTM P/E Ratio | 25.5x | 134.0x | 34.5x | 10.8x | 72.1x | 8.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 10.8x | 34.5x | 134.0x | |||||
| Historical LTM P/E Ratio | 4.9x | 12.0x | 50.2x | |||||
| Selected P/E Multiple | 12.0x | 12.6x | 13.3x | |||||
| (x) LTM Net Income | 3,892 | 3,892 | 3,892 | |||||
| (=) Equity Value | 46,758 | 49,219 | 51,680 | |||||
| (/) Shares Outstanding | 70.4 | 70.4 | 70.4 | |||||
| Implied Value Range | 664.18 | 699.14 | 734.09 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 664.18 | 699.14 | 734.09 | 490.60 | ||||
| Upside / (Downside) | 35.4% | 42.5% | 49.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | INDIAMART | SIL | REFEX | CROWN | ADANIENT | 542597 | |
| Value of Common Equity | 119,634 | 1,245 | 49,935 | 1,900 | 2,581,787 | 34,538 | |
| (/) Shares Outstanding | 60.0 | 64.3 | 129.2 | 11.2 | 1,154.2 | 70.4 | |
| Implied Stock Price | 1,993.80 | 19.36 | 386.55 | 169.25 | 2,236.90 | 490.60 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,993.80 | 19.36 | 386.55 | 169.25 | 2,236.90 | 490.60 | |
| 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 | |