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 | 4.2x - 4.6x | 4.4x |
| Selected Fwd Ps Multiple | 4.3x - 4.8x | 4.5x |
| Fair Value | ₹33.76 - ₹37.31 | ₹35.54 |
| Upside | 4.7% - 15.7% | 10.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Aptech Limited | - | NSEI:APTECHT |
| NIIT Limited | - | NSEI:NIITLTD |
| Tree House Education & Accessories Limited | - | NSEI:TREEHOUSE |
| Veranda Learning Solutions Limited | - | NSEI:VERANDA |
| Shangar Décor Limited | 54,025,900.0% | BSE:540259 |
| G-Tec Jainx Education Limited | - | NSEI:GTECJAINX |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| APTECHT | NIITLTD | TREEHOUSE | VERANDA | 540259 | GTECJAINX | |||
| NSEI:APTECHT | NSEI:NIITLTD | NSEI:TREEHOUSE | NSEI:VERANDA | BSE:540259 | NSEI:GTECJAINX | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 15.9% | -18.9% | 17.4% | NM- | 15.9% | 7.2% | ||
| 3Y CAGR | 54.7% | -31.9% | 15.6% | 422.2% | 55.7% | 89.6% | ||
| Latest Twelve Months | -12.9% | 19.5% | -29.2% | 49.4% | 235.9% | -11.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.0% | 23.6% | -572.4% | -65.6% | 2.3% | -56.9% | ||
| Prior Fiscal Year | 14.8% | 1.7% | -444.3% | -49.1% | 2.1% | 15.3% | ||
| Latest Fiscal Year | 6.6% | 12.8% | -46.3% | -22.0% | 5.8% | -1.4% | ||
| Latest Twelve Months | 3.8% | 13.2% | -38.0% | -63.5% | 14.0% | -40.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 28.2x | -129.1x | -1.4x | -17.0x | 11.5x | -13.7x | ||
| Price / LTM Sales | 1.5x | 4.8x | 4.7x | 3.4x | 2.6x | 4.2x | ||
| LTM P/E Ratio | 40.2x | 36.3x | -12.3x | -5.4x | 18.3x | -10.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.5x | 3.4x | 4.8x | |||||
| Historical LTM P/S Ratio | 2.9x | 5.6x | 9.4x | |||||
| Selected Price / Sales Multiple | 4.2x | 4.4x | 4.6x | |||||
| (x) LTM Sales | 78 | 78 | 78 | |||||
| (=) Equity Value | 326 | 343 | 360 | |||||
| (/) Shares Outstanding | 10.2 | 10.2 | 10.2 | |||||
| Implied Value Range | 31.95 | 33.63 | 35.32 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 31.95 | 33.63 | 35.32 | 32.25 | ||||
| Upside / (Downside) | -0.9% | 4.3% | 9.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | APTECHT | NIITLTD | TREEHOUSE | VERANDA | 540259 | GTECJAINX | |
| Value of Common Equity | 6,782 | 16,642 | 380 | 15,660 | 543 | 329 | |
| (/) Shares Outstanding | 58.0 | 135.6 | 42.3 | 74.1 | 489.6 | 10.2 | |
| Implied Stock Price | 116.94 | 122.74 | 8.99 | 211.47 | 1.11 | 32.25 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 116.94 | 122.74 | 8.99 | 211.47 | 1.11 | 32.25 | |
| 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 | |