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 |
|---|---|---|
| Adjusted Earnings | 20.394 M - 137.2 M | 103.5 M |
| Discount Rate | 9.5% - 7.5% | 8.5% |
| Fair Value | ₹0 - ₹272.07 | ₹157.38 |
| Upside | -100.0% - 72.2% | -0.4% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Mar-20 | Mar-21 | Mar-22 | Mar-23 | Mar-24 | Sep-24 | ||
| (INR in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 825 | 828 | 1,008 | 1,015 | 1,377 | 1,454 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 59 | 80 | 80 | 6 | 32 | 39 | |
| (+) Net Interest Expense | 9 | 9 | 13 | 16 | 26 | 29 | |
| (+) Other Non Operating Exp. | (0) | (5) | (2) | 1 | (0) | (2) | |
| (+) D&A | 8 | 13 | 13 | 18 | 21 | 27 | |
| (+) Non-recurring Items | 0 | 0 | 0 | 2 | 2 | 2 | |
| Adjusted EBITDA | 76 | 97 | 104 | 43 | 81 | 95 | |
| (-) D&A | (8) | (13) | (13) | (18) | (21) | (27) | |
| Adjusted EBIT | 68 | 84 | 92 | 24 | 60 | 69 | |
| % of Revenue | 8.3% | 10.1% | 9.1% | 2.4% | 4.4% | 4.7% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 2.4% | 8.3% | 10.1% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (INR in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 215 | 1,218 | 1,830 | 1,222 | |||
| (+) Cash & Short Term Investments | 5 | 5 | 5 | 5 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (384) | (384) | (384) | (384) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | (165) | 839 | 1,450 | 842 | |||
| (/) Shares Outstanding | 5.3 | 5.3 | 5.3 | 5.3 | |||
| Implied Stock Price (INR) | 0.00 | 157.38 | 272.07 | 158.00 | |||
| FX Rate: INR/INR | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (INR) | 0.00 | 157.38 | 272.07 | 158.00 | |||
| Upside / (Downside) | -100.00% | -0.39% | 72.20% | ||||
| Stock Price | 158.00 | ||||||
| Stock Price Close | 158.00 | ||||||
| Restatment Type | Press Release | ||||||
| Reporting Currency | INR | ||||||
| Trading Currency | INR | ||||||
| FX Rate: INR/INR | 1.00 | ||||||
| Market Cap | 842.3 | ||||||
| Shares Outstanding | 5.3 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||