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 | 31.5x - 34.8x | 33.1x |
| Selected Fwd P/E Multiple | 26.4x - 29.2x | 27.8x |
| Fair Value | ₹148.71 - ₹164.36 | ₹156.53 |
| Upside | -0.2% - 10.3% | 5.0% |
| Benchmarks | - | Full Ticker |
| Walchand PeopleFirst Limited | 50,137,000.0% | BSE:501370 |
| Itcons E-Solutions Limited | 54,380,600.0% | BSE:543806 |
| Cadsys (India) Limited | - | NSEI:CADSYS |
| VL E-Governance & IT Solutions Limited | - | NSEI:VLEGOV |
| Airan Limited | - | NSEI:AIRAN |
| BLS E-Services Limited | - | NSEI:BLSE |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 501370 | 543806 | CADSYS | VLEGOV | AIRAN | BLSE | |||
| BSE:501370 | BSE:543806 | NSEI:CADSYS | NSEI:VLEGOV | NSEI:AIRAN | NSEI:BLSE | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 30.8% | 77.2% | -8.3% | NM- | 24.8% | NM- | ||
| 3Y CAGR | NM- | 193.6% | NM- | NM- | 28.9% | 115.3% | ||
| Latest Twelve Months | -4.0% | 69.5% | -128.3% | -1519.6% | 147.7% | 8.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.9% | 5.4% | -4.0% | -453.8% | 13.2% | -7.9% | ||
| Prior Fiscal Year | 17.3% | 6.1% | 2.6% | 0.8% | 10.6% | 7.8% | ||
| Latest Fiscal Year | 13.1% | 6.7% | 3.7% | -772.0% | 11.9% | 10.4% | ||
| Latest Twelve Months | 8.4% | 7.3% | -2.3% | -626.5% | 24.4% | 14.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 21.3x | 65.9x | 26.5x | 3951.2x | 15.1x | 20.4x | ||
| Price / LTM Sales | 1.2x | 7.8x | 0.3x | 15.2x | 3.1x | 3.8x | ||
| LTM P/E Ratio | 14.0x | 106.8x | -13.4x | -2.4x | 12.6x | 27.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -13.4x | 12.6x | 106.8x | |||||
| Historical LTM P/E Ratio | 61.3x | 61.3x | 61.3x | |||||
| Selected P/E Multiple | 31.5x | 33.1x | 34.8x | |||||
| (x) LTM Net Income | 497 | 497 | 497 | |||||
| (=) Equity Value | 15,623 | 16,445 | 17,268 | |||||
| (/) Shares Outstanding | 90.9 | 90.9 | 90.9 | |||||
| Implied Value Range | 171.95 | 181.00 | 190.05 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 171.95 | 181.00 | 190.05 | 149.06 | ||||
| Upside / (Downside) | 15.4% | 21.4% | 27.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 501370 | 543806 | CADSYS | VLEGOV | AIRAN | BLSE | |
| Value of Common Equity | 342 | 2,594 | 519 | 3,902 | 3,343 | 13,543 | |
| (/) Shares Outstanding | 2.9 | 5.0 | 7.5 | 108.5 | 125.0 | 90.9 | |
| Implied Stock Price | 117.70 | 515.75 | 69.20 | 35.98 | 26.74 | 149.06 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 117.70 | 515.75 | 69.20 | 35.98 | 26.74 | 149.06 | |
| 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 | |