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 Pb Multiple | 5.3x - 5.9x | 5.6x |
| Historical Pb Multiple | 0.0x - 9.5x | 3.7x |
| Fair Value | ₹2,027 - ₹2,240 | ₹2,133 |
| Upside | -21.6% - -13.3% | -17.5% |
| Benchmarks | - | Full Ticker |
| Sai Silks (Kalamandir) Limited | - | NSEI:KALAMANDIR |
| 7NR Retail Limited | 54,061,500.0% | BSE:540615 |
| FSN E-Commerce Ventures Limited | - | NSEI:NYKAA |
| Cell Point (India) Limited | - | NSEI:CELLPOINT |
| Eyantra Ventures Limited | 51,209,900.0% | BSE:512099 |
| Ethos Limited | - | NSEI:ETHOSLTD |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| KALAMANDIR | 540615 | NYKAA | CELLPOINT | 512099 | ETHOSLTD | |||
| NSEI:KALAMANDIR | BSE:540615 | NSEI:NYKAA | NSEI:CELLPOINT | BSE:512099 | NSEI:ETHOSLTD | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 27.2% | NM- | NM- | NM- | 272.1% | 57.4% | ||
| 3Y CAGR | 169.9% | NM- | -19.4% | 34.8% | 54.2% | 159.7% | ||
| Latest Twelve Months | 8.9% | -10.0% | 90.0% | -94.9% | 60.1% | 25.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.1% | -5.7% | 1.0% | 0.9% | -9.0% | 6.3% | ||
| Prior Fiscal Year | 7.2% | 0.5% | 0.4% | 2.3% | 10.6% | 7.6% | ||
| Latest Fiscal Year | 7.3% | -9.6% | 0.5% | 0.5% | 6.4% | 8.3% | ||
| Latest Twelve Months | 7.1% | -15.9% | 0.7% | 0.1% | 5.0% | 7.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 12.4% | -0.8% | 5.2% | 6.8% | 12.4% | 10.3% | ||
| Prior Fiscal Year | 24.6% | 1.2% | 1.4% | 33.5% | 28.6% | 14.0% | ||
| Latest Twelve Months | 9.7% | -4.2% | 3.9% | 0.3% | 12.6% | 11.9% | ||
| Next Fiscal Year | 9.7% | #NUM! | 5.8% | 3.8% | 25.8% | 10.5% | ||
| Two Fiscal Years Forward | 14.4% | -4.0% | 18.8% | 3.8% | 39.9% | 12.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.5x | 1.6x | 6.5x | 0.1x | 7.3x | 5.3x | ||
| Price / LTM EPS | 21.7x | -9.8x | 935.7x | 143.9x | 146.3x | 66.9x | ||
| Price / Book | 2.0x | 0.4x | 37.8x | 0.5x | 17.0x | 6.8x | ||
| Price / Fwd Book | 1.9x | 0.4x | 36.9x | 0.4x | 14.4x | 6.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 2.0x | 37.8x | |||||
| Historical P/B Ratio | 0.0x | 3.7x | 9.5x | |||||
| Selected P/B Multiple | 5.3x | 5.6x | 5.9x | |||||
| (x) Book Value | 9,280 | 9,280 | 9,280 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KALAMANDIR | 540615 | NYKAA | CELLPOINT | 512099 | ETHOSLTD | |
| Value of Common Equity | 21,836 | 118 | 493,245 | 331 | 2,287 | 63,279 | |
| (/) Shares Outstanding | 153.4 | 28.0 | 2,859.1 | 18.7 | 2.0 | 24.5 | |
| Implied Stock Price | 142.38 | 4.20 | 172.52 | 17.70 | 1,139.65 | 2,584.90 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 142.38 | 4.20 | 172.52 | 17.70 | 1,139.65 | 2,584.90 | |
| 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 | |