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 |
|---|---|---|
| Adjusted Earnings | 703.9 M - 3.276 B | 1.6 B |
| Discount Rate | 9.3% - 7.3% | 8.3% |
| Fair Value | ₹148.86 - ₹1,453 | ₹557.64 |
| Upside | -85.3% - 43.3% | -45.0% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Mar-20 | Mar-21 | Mar-22 | Mar-23 | Mar-24 | Dec-24 | ||
| (INR in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 11,688 | 12,308 | 15,792 | 21,091 | 24,147 | 24,723 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 669 | 2,023 | 2,812 | 1,801 | 907 | 268 | |
| (+) Net Interest Expense | 206 | 145 | 58 | 105 | 172 | 250 | |
| (+) Other Non Operating Exp. | (8) | (22) | (1) | 5 | (16) | 6 | |
| (+) D&A | 364 | 377 | 395 | 518 | 607 | 673 | |
| (+) Non-recurring Items | (8) | (19) | (25) | (25) | |||
| Adjusted EBITDA | 1,231 | 2,522 | 3,255 | 2,410 | 1,644 | 1,172 | |
| (-) D&A | (364) | (377) | (395) | (518) | (607) | (673) | |
| Adjusted EBIT | 867 | 2,146 | 2,860 | 1,893 | 1,038 | 499 | |
| % of Revenue | 7.4% | 17.4% | 18.1% | 9.0% | 4.3% | 2.0% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 4.3% | 9.0% | 18.1% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (INR in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 7,610 | 19,392 | 45,186 | 32,531 | |||
| (+) Cash & Short Term Investments | 839 | 839 | 839 | 839 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (4,158) | (4,158) | (4,158) | (4,158) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 4,291 | 16,073 | 41,867 | 29,212 | |||
| (/) Shares Outstanding | 28.8 | 28.8 | 28.8 | 28.8 | |||
| Implied Stock Price (INR) | 148.86 | 557.64 | 1,452.58 | 1,013.50 | |||
| FX Rate: INR/INR | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (INR) | 148.86 | 557.64 | 1,452.58 | 1,013.50 | |||
| Upside / (Downside) | -85.31% | -44.98% | 43.32% | ||||
| Stock Price | 1,013.50 | ||||||
| Stock Price Close | 1,013.50 | ||||||
| Restatment Type | Press Release | ||||||
| Reporting Currency | INR | ||||||
| Trading Currency | INR | ||||||
| FX Rate: INR/INR | 1.00 | ||||||
| Market Cap | 29,211.7 | ||||||
| Shares Outstanding | 28.8 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||