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 Ps Multiple | 0.3x - 0.4x | 0.3x |
| Selected Fwd Ps Multiple | 0.3x - 0.3x | 0.3x |
| Fair Value | ₹180.29 - ₹199.27 | ₹189.78 |
| Upside | 14.8% - 26.9% | 20.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| V-MARC India Limited | - | NSEI:VMARCIND |
| Delton Cables Limited | 50,424,000.0% | BSE:504240 |
| Finolex Cables Limited | - | NSEI:FINCABLES |
| V-Guard Industries Limited | - | NSEI:VGUARD |
| Cybele Industries Ltd | 53,147,200.0% | BSE:531472 |
| Cords Cable Industries Limited | - | NSEI:CORDSCABLE |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| VMARCIND | 504240 | FINCABLES | VGUARD | 531472 | CORDSCABLE | |||
| NSEI:VMARCIND | BSE:504240 | NSEI:FINCABLES | NSEI:VGUARD | BSE:531472 | NSEI:CORDSCABLE | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 22.5% | 41.0% | 10.3% | 13.4% | 8.5% | 8.5% | ||
| 3Y CAGR | 47.7% | 48.2% | 21.9% | 21.3% | 21.6% | 24.7% | ||
| Latest Twelve Months | 137.2% | 82.7% | 5.9% | 15.7% | -37.5% | 25.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.7% | 1.9% | 14.0% | 6.1% | -6.2% | 1.7% | ||
| Prior Fiscal Year | 4.2% | 0.2% | 11.3% | 4.6% | 0.9% | 1.4% | ||
| Latest Fiscal Year | 4.8% | 3.7% | 13.0% | 5.3% | 0.1% | 1.6% | ||
| Latest Twelve Months | 4.5% | 3.3% | 13.6% | 5.6% | -48.6% | 1.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.7x | 18.7x | 21.3x | 33.2x | -3.8x | 5.6x | ||
| Price / LTM Sales | 0.7x | 0.9x | 2.7x | 2.9x | 0.9x | 0.3x | ||
| LTM P/E Ratio | 14.6x | 26.7x | 20.1x | 52.1x | -1.8x | 15.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.7x | 0.9x | 2.9x | |||||
| Historical LTM P/S Ratio | 0.1x | 0.2x | 0.4x | |||||
| Selected Price / Sales Multiple | 0.3x | 0.3x | 0.4x | |||||
| (x) LTM Sales | 7,405 | 7,405 | 7,405 | |||||
| (=) Equity Value | 2,381 | 2,506 | 2,632 | |||||
| (/) Shares Outstanding | 12.9 | 12.9 | 12.9 | |||||
| Implied Value Range | 184.17 | 193.87 | 203.56 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 184.17 | 193.87 | 203.56 | 157.07 | ||||
| Upside / (Downside) | 17.3% | 23.4% | 29.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | VMARCIND | 504240 | FINCABLES | VGUARD | 531472 | CORDSCABLE | |
| Value of Common Equity | 4,792 | 5,653 | 139,687 | 154,823 | 198 | 2,031 | |
| (/) Shares Outstanding | 22.8 | 8.6 | 152.9 | 435.4 | 10.7 | 12.9 | |
| Implied Stock Price | 210.30 | 654.25 | 913.35 | 355.55 | 18.47 | 157.07 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 210.30 | 654.25 | 913.35 | 355.55 | 18.47 | 157.07 | |
| 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 | |