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 | 684.6 M - 1.189 B | 1.067 B |
| Discount Rate | 10.5% - 8.5% | 9.5% |
| Fair Value | ₹102.88 - ₹343.97 | ₹254.87 |
| Upside | -69.5% - 1.9% | -24.5% |
| 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 | 1,608 | 2,541 | 4,306 | 6,437 | 11,532 | 12,883 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 113 | 212 | 425 | 628 | 774 | 832 | |
| (+) Net Interest Expense | 68 | 69 | 75 | 89 | 284 | 385 | |
| (+) Other Non Operating Exp. | 2 | (1) | (21) | 7 | (10) | 6 | |
| (+) D&A | 52 | 63 | 81 | 93 | 337 | 520 | |
| (+) Non-recurring Items | (0) | (1) | (1) | ||||
| Adjusted EBITDA | 235 | 343 | 561 | 818 | 1,385 | 1,743 | |
| (-) D&A | (52) | (63) | (81) | (93) | (337) | (520) | |
| Adjusted EBIT | 183 | 280 | 480 | 725 | 1,047 | 1,223 | |
| % of Revenue | 11.4% | 11.0% | 11.2% | 11.3% | 9.1% | 9.5% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 9.1% | 11.2% | 11.4% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (INR in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 6,520 | 11,227 | 13,986 | 13,789 | |||
| (+) Cash & Short Term Investments | 24 | 24 | 24 | 24 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (3,358) | (3,358) | (3,358) | (3,358) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 3,186 | 7,893 | 10,652 | 10,455 | |||
| (/) Shares Outstanding | 31.0 | 31.0 | 31.0 | 31.0 | |||
| Implied Stock Price (INR) | 102.88 | 254.87 | 343.97 | 337.60 | |||
| FX Rate: INR/INR | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (INR) | 102.88 | 254.87 | 343.97 | 337.60 | |||
| Upside / (Downside) | -69.53% | -24.51% | 1.89% | ||||
| Stock Price | 337.60 | ||||||
| Stock Price Close | 337.60 | ||||||
| Restatment Type | Press Release | ||||||
| Reporting Currency | INR | ||||||
| Trading Currency | INR | ||||||
| FX Rate: INR/INR | 1.00 | ||||||
| Market Cap | 11,126.5 | ||||||
| Shares Outstanding | 31.0 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||