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 | -25.3x - -28.0x | -26.6x |
| Selected Fwd P/E Multiple | 38.5x - 42.5x | 40.5x |
| Fair Value | ₹160.77 - ₹177.69 | ₹169.23 |
| Upside | -20.0% - -11.6% | -15.8% |
| Benchmarks | - | Full Ticker |
| Vikas Lifecare Limited | - | NSEI:VIKASLIFE |
| ABM International Limited | - | NSEI:ABMINTLLTD |
| Mysore Petro Chemicals Limited | 50,673,400.0% | BSE:506734 |
| Gautam Exim Limited | 54,061,300.0% | BSE:540613 |
| Shankar Lal Rampal Dye-Chem Limited | - | NSEI:SRD |
| Hindware Home Innovation Limited | 54,290,500.0% | BSE:542905 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| VIKASLIFE | ABMINTLLTD | 506734 | 540613 | SRD | 542905 | |||
| NSEI:VIKASLIFE | NSEI:ABMINTLLTD | BSE:506734 | BSE:540613 | NSEI:SRD | BSE:542905 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 46.5% | NM- | -15.9% | -37.6% | 34.1% | -14.0% | ||
| 3Y CAGR | NM- | NM- | NM- | -39.0% | -5.2% | -22.2% | ||
| Latest Twelve Months | 13.9% | -12.7% | 8.7% | -92.2% | 79.3% | -188.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.0% | -1.2% | 64.9% | 0.2% | 4.7% | 3.0% | ||
| Prior Fiscal Year | -3.2% | -7.8% | 112.5% | 0.1% | 4.9% | 2.0% | ||
| Latest Fiscal Year | 3.1% | -3.6% | 26.6% | 0.1% | 2.3% | 0.9% | ||
| Latest Twelve Months | -2.0% | 0.2% | 28.7% | 0.0% | 2.8% | -1.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 491.5x | -62.7x | -15.0x | 1994.9x | 29.1x | 16.8x | ||
| Price / LTM Sales | 1.1x | 0.6x | 2.0x | 0.4x | 1.2x | 0.6x | ||
| LTM P/E Ratio | -55.9x | 244.9x | 6.8x | 1208.8x | 41.4x | -41.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -55.9x | 41.4x | 1208.8x | |||||
| Historical LTM P/E Ratio | 6.5x | 34.7x | 59.3x | |||||
| Selected P/E Multiple | -25.3x | -26.6x | -28.0x | |||||
| (x) LTM Net Income | (406) | (406) | (406) | |||||
| (=) Equity Value | 10,280 | 10,822 | 11,363 | |||||
| (/) Shares Outstanding | 83.6 | 83.6 | 83.6 | |||||
| Implied Value Range | 122.90 | 129.37 | 135.84 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 122.90 | 129.37 | 135.84 | 200.90 | ||||
| Upside / (Downside) | -38.8% | -35.6% | -32.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | VIKASLIFE | ABMINTLLTD | 506734 | 540613 | SRD | 542905 | |
| Value of Common Equity | 5,319 | 452 | 807 | 331 | 4,337 | 16,805 | |
| (/) Shares Outstanding | 1,859.8 | 9.4 | 6.6 | 3.1 | 64.0 | 83.6 | |
| Implied Stock Price | 2.86 | 48.04 | 122.60 | 107.50 | 67.80 | 200.90 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.86 | 48.04 | 122.60 | 107.50 | 67.80 | 200.90 | |
| 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 | |