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 | 6.8x - 7.6x | 7.2x |
| Selected Fwd P/E Multiple | 7.7x - 8.5x | 8.1x |
| Fair Value | ₨40.07 - ₨44.28 | ₨42.17 |
| Upside | 14.5% - 26.5% | 20.5% |
| Benchmarks | - | Full Ticker |
| United Docks Ltd | - | MUSE:UTDL.N0000 |
| Semaris Ltd | - | MUSE:SEMA.I0000 |
| Africa Israel Residences Ltd | - | TASE:AFRE |
| Arriyadh Development Co. | 415,000.0% | SASE:4150 |
| Amad investment and real estate development company | - | ASE:AMAD |
| Mauritius Secondary Industries Limited | - | MUSE:MSIL.I0000 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| UTDL.N0000 | SEMA.I0000 | AFRE | 4150 | AMAD | MSIL.I0000 | |||
| MUSE:UTDL.N0000 | MUSE:SEMA.I0000 | TASE:AFRE | SASE:4150 | ASE:AMAD | MUSE:MSIL.I0000 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 130.7% | NM- | 15.9% | 15.7% | NM- | 4.0% | ||
| 3Y CAGR | 724.5% | NM- | -0.3% | -2.4% | 57.1% | 6.3% | ||
| Latest Twelve Months | 317.5% | -41.5% | 27.1% | -13.5% | 1076.4% | NM | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 226.1% | -59.9% | 19.3% | 100.1% | 22.9% | 32.0% | ||
| Prior Fiscal Year | 204.6% | -44.4% | 15.9% | 80.1% | 1.1% | 26.8% | ||
| Latest Fiscal Year | 502.3% | -19.9% | 22.5% | 92.1% | 12.0% | 36.1% | ||
| Latest Twelve Months | 396.3% | -16.6% | 22.5% | 94.9% | 87.5% | 41.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 22.4x | -21.0x | 23.6x | 64.5x | -3.9x | NA | ||
| Price / LTM Sales | 8.0x | 0.4x | 3.3x | 27.4x | 4.7x | 2.4x | ||
| LTM P/E Ratio | 2.0x | -2.2x | 14.8x | 28.9x | 5.3x | 5.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -2.2x | 5.3x | 28.9x | |||||
| Historical LTM P/E Ratio | 6.9x | 7.2x | 7.5x | |||||
| Selected P/E Multiple | 6.8x | 7.2x | 7.6x | |||||
| (x) LTM Net Income | 5 | 5 | 5 | |||||
| (=) Equity Value | 33 | 35 | 37 | |||||
| (/) Shares Outstanding | 0.8 | 0.8 | 0.8 | |||||
| Implied Value Range | 41.44 | 43.62 | 45.80 | |||||
| FX Rate: MUR/MUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 41.44 | 43.62 | 45.80 | 35.00 | ||||
| Upside / (Downside) | 18.4% | 24.6% | 30.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | UTDL.N0000 | SEMA.I0000 | AFRE | 4150 | AMAD | MSIL.I0000 | |
| Value of Common Equity | 2,238 | 406 | 3,233 | 7,743 | 5 | 28 | |
| (/) Shares Outstanding | 24.3 | 549.0 | 12.7 | 233.9 | 6.0 | 0.8 | |
| Implied Stock Price | 92.25 | 0.74 | 255.50 | 33.10 | 0.86 | 35.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 92.25 | 0.74 | 255.50 | 33.10 | 0.86 | 35.00 | |
| Trading Currency | MUR | MUR | ILS | SAR | JOD | MUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |