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 Pb Multiple | 4.1x - 4.6x | 4.4x |
| Historical Pb Multiple | 3.0x - 8.3x | 5.3x |
| Fair Value | ₹179.33 - ₹198.20 | ₹188.76 |
| Upside | 25.0% - 38.1% | 31.5% |
| Benchmarks | - | Full Ticker |
| G-Tec Jainx Education Limited | - | NSEI:GTECJAINX |
| Compucom Software Limited | - | NSEI:COMPUSOFT |
| NIIT Limited | - | NSEI:NIITLTD |
| NIIT Learning Systems Limited | - | NSEI:NIITMTS |
| Global Education Limited | - | NSEI:GLOBAL |
| Aptech Limited | - | NSEI:APTECHT |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| GTECJAINX | COMPUSOFT | NIITLTD | NIITMTS | GLOBAL | APTECHT | |||
| NSEI:GTECJAINX | NSEI:COMPUSOFT | NSEI:NIITLTD | NSEI:NIITMTS | NSEI:GLOBAL | NSEI:APTECHT | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 28.2% | -48.8% | NM- | 29.1% | -4.8% | ||
| 3Y CAGR | NM- | -51.2% | 19.3% | 4.0% | 37.5% | -27.2% | ||
| Latest Twelve Months | -2782.8% | -72.1% | 22.8% | 6.7% | -16.7% | -34.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -59.2% | 14.6% | 16.8% | 1.7% | 32.4% | 11.8% | ||
| Prior Fiscal Year | -1.4% | 7.5% | 12.8% | 13.7% | 45.5% | 6.6% | ||
| Latest Fiscal Year | -42.8% | 4.4% | 13.3% | 13.8% | 39.0% | 4.1% | ||
| Latest Twelve Months | -42.8% | 4.4% | 13.3% | 13.8% | 39.0% | 4.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -24.7% | 3.9% | 7.7% | 891.0% | 29.2% | 15.8% | ||
| Prior Fiscal Year | -2.4% | 3.8% | 3.8% | 24.4% | 43.9% | 11.2% | ||
| Latest Twelve Months | -110.7% | 1.0% | 4.5% | 20.8% | 28.3% | 7.5% | ||
| Next Fiscal Year | #NUM! | -6.3% | 5.4% | 19.6% | 24.8% | 13.7% | ||
| Two Fiscal Years Forward | 1038.6% | -6.9% | 6.3% | 20.0% | 20.8% | 13.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.1x | 5.0x | 4.8x | 2.9x | 4.5x | 1.8x | ||
| Price / LTM EPS | -7.2x | 114.0x | 35.9x | 20.8x | 11.6x | 43.9x | ||
| Price / Book | 17.9x | 1.2x | 1.6x | 3.9x | 3.0x | 3.3x | ||
| Price / Fwd Book | 18.8x | 1.4x | 1.5x | 3.3x | 2.4x | 3.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.2x | 3.0x | 17.9x | |||||
| Historical P/B Ratio | 3.0x | 5.3x | 8.3x | |||||
| Selected P/B Multiple | 4.1x | 4.4x | 4.6x | |||||
| (x) Book Value | 2,513 | 2,513 | 2,513 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GTECJAINX | COMPUSOFT | NIITLTD | NIITMTS | GLOBAL | APTECHT | |
| Value of Common Equity | 257 | 1,758 | 17,121 | 46,754 | 3,239 | 8,324 | |
| (/) Shares Outstanding | 10.2 | 79.1 | 136.0 | 136.7 | 50.9 | 58.0 | |
| Implied Stock Price | 25.21 | 22.22 | 125.91 | 342.05 | 63.64 | 143.51 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 25.21 | 22.22 | 125.91 | 342.05 | 63.64 | 143.51 | |
| 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 | |