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 | 16.6x - 18.3x | 17.5x |
| Selected Fwd P/E Multiple | 26.5x - 29.2x | 27.8x |
| Fair Value | ₹462.18 - ₹510.83 | ₹486.50 |
| Upside | 1.7% - 12.4% | 7.0% |
| Benchmarks | - | Full Ticker |
| KEC International Limited | - | NSEI:KEC |
| Hindustan Construction Company Limited | - | NSEI:HCC |
| PNC Infratech Limited | - | NSEI:PNCINFRA |
| H.G. Infra Engineering Limited | - | NSEI:HGINFRA |
| Kalpataru Projects International Limited | - | NSEI:KPIL |
| Dilip Buildcon Limited | - | NSEI:DBL |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| KEC | HCC | PNCINFRA | HGINFRA | KPIL | DBL | |||
| NSEI:KEC | NSEI:HCC | NSEI:PNCINFRA | NSEI:HGINFRA | NSEI:KPIL | NSEI:DBL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -6.5% | NM- | 20.9% | 33.4% | 1.8% | -18.9% | ||
| 3Y CAGR | -14.4% | NM- | 22.3% | 31.5% | -8.8% | -10.0% | ||
| Latest Twelve Months | 70.0% | -47.4% | 72.2% | 5.6% | 4.8% | 311.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.7% | 1.5% | 9.4% | 9.6% | 3.3% | 1.2% | ||
| Prior Fiscal Year | 1.0% | -0.6% | 8.3% | 10.7% | 2.7% | 0.0% | ||
| Latest Fiscal Year | 1.7% | 7.5% | 10.5% | 10.0% | 2.6% | 1.6% | ||
| Latest Twelve Months | 2.1% | 4.5% | 14.8% | 10.2% | 2.5% | 4.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 16.5x | 33.3x | 5.8x | 7.8x | 10.9x | 8.3x | ||
| Price / LTM Sales | 0.9x | 0.7x | 0.9x | 1.3x | 0.7x | 0.6x | ||
| LTM P/E Ratio | 40.4x | 16.1x | 6.1x | 12.4x | 30.3x | 14.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 6.1x | 16.1x | 40.4x | |||||
| Historical LTM P/E Ratio | -9.5x | 23.8x | 132.8x | |||||
| Selected P/E Multiple | 16.6x | 17.5x | 18.3x | |||||
| (x) LTM Net Income | 4,753 | 4,753 | 4,753 | |||||
| (=) Equity Value | 78,814 | 82,962 | 87,110 | |||||
| (/) Shares Outstanding | 146.2 | 146.2 | 146.2 | |||||
| Implied Value Range | 539.03 | 567.40 | 595.77 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 539.03 | 567.40 | 595.77 | 454.55 | ||||
| Upside / (Downside) | 18.6% | 24.8% | 31.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KEC | HCC | PNCINFRA | HGINFRA | KPIL | DBL | |
| Value of Common Equity | 183,518 | 43,222 | 68,906 | 68,143 | 159,075 | 66,462 | |
| (/) Shares Outstanding | 266.2 | 1,679.8 | 256.5 | 65.2 | 170.8 | 146.2 | |
| Implied Stock Price | 689.40 | 25.73 | 268.60 | 1,045.60 | 931.50 | 454.55 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 689.40 | 25.73 | 268.60 | 1,045.60 | 931.50 | 454.55 | |
| 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 | |