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 Ps Multiple | 1.1x - 1.2x | 1.1x |
| Selected Fwd Ps Multiple | 0.6x - 0.7x | 0.6x |
| Fair Value | ₹59.66 - ₹65.94 | ₹62.80 |
| Upside | -11.6% - -2.3% | -7.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Sungarner Energies Limited | - | NSEI:SEL |
| Suzlon Energy Limited | 53,266,700.0% | BSE:532667 |
| Saakshi Medtech and Panels Limited | - | NSEI:SAAKSHI |
| Finolex Cables Limited | 50,014,400.0% | BSE:500144 |
| Olectra Greentech Limited | 53,243,900.0% | BSE:532439 |
| Dhanashree Electronics Limited | 54,267,900.0% | BSE:542679 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| SEL | 532667 | SAAKSHI | 500144 | 532439 | 542679 | |||
| NSEI:SEL | BSE:532667 | NSEI:SAAKSHI | BSE:500144 | BSE:532439 | BSE:542679 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | 5.5% | NM- | 10.3% | 46.7% | 13.5% | ||
| 3Y CAGR | 48.8% | 25.4% | 26.8% | 21.9% | 60.1% | 24.8% | ||
| Latest Twelve Months | 36.9% | 54.1% | NM | 5.9% | 32.3% | 55.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.0% | -1.7% | 8.8% | 14.0% | 6.1% | 4.7% | ||
| Prior Fiscal Year | 4.3% | 47.9% | 10.1% | 11.3% | 6.0% | 5.4% | ||
| Latest Fiscal Year | 6.1% | 10.2% | 9.3% | 13.0% | 6.7% | 4.7% | ||
| Latest Twelve Months | 7.8% | 12.4% | 8.8% | 13.6% | 8.0% | 4.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 23.2x | 53.9x | 14.0x | 21.3x | 40.0x | 18.9x | ||
| Price / LTM Sales | 2.9x | 8.4x | 2.2x | 2.7x | 5.8x | 1.1x | ||
| LTM P/E Ratio | 37.2x | 67.6x | 24.6x | 20.1x | 72.8x | 27.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 2.2x | 2.9x | 8.4x | |||||
| Historical LTM P/S Ratio | 0.0x | 0.5x | 0.7x | |||||
| Selected Price / Sales Multiple | 1.1x | 1.1x | 1.2x | |||||
| (x) LTM Sales | 833 | 833 | 833 | |||||
| (=) Equity Value | 888 | 935 | 982 | |||||
| (/) Shares Outstanding | 14.2 | 14.2 | 14.2 | |||||
| Implied Value Range | 62.61 | 65.90 | 69.20 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 62.61 | 65.90 | 69.20 | 67.50 | ||||
| Upside / (Downside) | -7.2% | -2.4% | 2.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SEL | 532667 | SAAKSHI | 500144 | 532439 | 542679 | |
| Value of Common Equity | 637 | 772,515 | 2,265 | 139,825 | 95,809 | 958 | |
| (/) Shares Outstanding | 2.3 | 13,648.7 | 17.7 | 152.9 | 82.1 | 14.2 | |
| Implied Stock Price | 274.75 | 56.60 | 128.30 | 914.25 | 1,167.25 | 67.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 274.75 | 56.60 | 128.30 | 914.25 | 1,167.25 | 67.50 | |
| 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 | |