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 | 68.9x - 76.1x | 72.5x |
| Selected Fwd P/E Multiple | 22.6x - 24.9x | 23.7x |
| Fair Value | ₹678.43 - ₹749.84 | ₹714.13 |
| Upside | -17.6% - -8.9% | -13.2% |
| Benchmarks | - | Full Ticker |
| Kirloskar Electric Company Limited | 53,319,300.0% | BSE:533193 |
| Diamond Power Infrastructure Limited | 52,216,300.0% | BSE:522163 |
| Modern Insulators Limited | 51,500,800.0% | BSE:515008 |
| Marco Cables & Conductors Limited | - | NSEI:MARCO |
| Schneider Electric Infrastructure Limited | 53,413,900.0% | BSE:534139 |
| De Nora India Limited | - | NSEI:DENORA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 533193 | 522163 | 515008 | MARCO | 534139 | DENORA | |||
| BSE:533193 | BSE:522163 | BSE:515008 | NSEI:MARCO | BSE:534139 | NSEI:DENORA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 7.1% | NM- | NM- | 64.3% | ||
| 3Y CAGR | NM- | NM- | 1.8% | 191.6% | NM- | 49.9% | ||
| Latest Twelve Months | -33.4% | 474.5% | 41.6% | 41.4% | 1.4% | -84.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.5% | -8790.4% | 7.0% | 3.8% | 3.7% | 19.6% | ||
| Prior Fiscal Year | 6.6% | -277.4% | 6.5% | 5.4% | 7.0% | 27.4% | ||
| Latest Fiscal Year | 2.5% | 5.0% | 8.1% | 4.2% | 7.8% | 25.6% | ||
| Latest Twelve Months | 2.2% | 4.5% | 9.5% | 4.8% | 8.6% | 6.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 35.6x | 105.3x | 12.4x | 9.4x | 40.6x | 25.3x | ||
| Price / LTM Sales | 1.5x | 5.5x | 1.0x | 0.9x | 5.8x | 6.7x | ||
| LTM P/E Ratio | 69.0x | 123.2x | 10.3x | 17.6x | 67.1x | 108.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 10.3x | 67.1x | 123.2x | |||||
| Historical LTM P/E Ratio | 24.4x | 29.6x | 34.2x | |||||
| Selected P/E Multiple | 68.9x | 72.5x | 76.1x | |||||
| (x) LTM Net Income | 40 | 40 | 40 | |||||
| (=) Equity Value | 2,763 | 2,908 | 3,053 | |||||
| (/) Shares Outstanding | 5.3 | 5.3 | 5.3 | |||||
| Implied Value Range | 520.39 | 547.78 | 575.17 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 520.39 | 547.78 | 575.17 | 823.05 | ||||
| Upside / (Downside) | -36.8% | -33.4% | -30.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 533193 | 522163 | 515008 | MARCO | 534139 | DENORA | |
| Value of Common Equity | 9,009 | 50,753 | 4,754 | 850 | 145,495 | 4,369 | |
| (/) Shares Outstanding | 66.4 | 527.0 | 47.1 | 18.7 | 239.1 | 5.3 | |
| Implied Stock Price | 135.65 | 96.31 | 100.84 | 45.45 | 608.50 | 823.05 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 135.65 | 96.31 | 100.84 | 45.45 | 608.50 | 823.05 | |
| 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 | |