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 | -20.1x - -22.2x | -21.2x |
| Selected Fwd P/E Multiple | 20.1x - 22.2x | 21.1x |
| Fair Value | ₹257.86 - ₹285 | ₹271.43 |
| Upside | -20.6% - -12.2% | -16.4% |
| Benchmarks | - | Full Ticker |
| Cera Sanitaryware Limited | - | NSEI:CERA |
| Ganga Bath Fittings Limited | - | NSEI:GANGABATH |
| AA Plus Tradelink Limited | 54,331,900.0% | BSE:543319 |
| A G Universal Limited | - | NSEI:AGUL |
| Visaman Global Sales Limited | - | NSEI:VISAMAN |
| Hindware Home Innovation Limited | - | NSEI:HINDWAREAP |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CERA | GANGABATH | 543319 | AGUL | VISAMAN | HINDWAREAP | |||
| NSEI:CERA | NSEI:GANGABATH | BSE:543319 | NSEI:AGUL | NSEI:VISAMAN | NSEI:HINDWAREAP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 16.8% | NM- | 46.2% | NM- | 56.0% | NM- | ||
| 3Y CAGR | 17.7% | 681.3% | 72.3% | 135.7% | 31.3% | NM- | ||
| Latest Twelve Months | 7.1% | 501.9% | 86.3% | 61.2% | 63.1% | -592.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.1% | 4.1% | 2.1% | 1.7% | 0.5% | 2.6% | ||
| Prior Fiscal Year | 12.7% | 4.4% | 2.4% | 2.0% | 0.4% | 0.9% | ||
| Latest Fiscal Year | 12.8% | 11.2% | 4.4% | 2.4% | 0.8% | -2.7% | ||
| Latest Twelve Months | 12.6% | 11.2% | 4.4% | 3.0% | 0.8% | -3.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 25.9x | 10.7x | 14.6x | 8.7x | 25.3x | 18.0x | ||
| Price / LTM Sales | 4.2x | 1.8x | 0.9x | 0.5x | 0.5x | 1.1x | ||
| LTM P/E Ratio | 33.1x | 16.1x | 21.5x | 15.7x | 59.5x | -28.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 15.7x | 21.5x | 59.5x | |||||
| Historical LTM P/E Ratio | -43.2x | 34.7x | 59.3x | |||||
| Selected P/E Multiple | -20.1x | -21.2x | -22.2x | |||||
| (x) LTM Net Income | (948) | (948) | (948) | |||||
| (=) Equity Value | 19,052 | 20,055 | 21,058 | |||||
| (/) Shares Outstanding | 83.6 | 83.6 | 83.6 | |||||
| Implied Value Range | 227.77 | 239.76 | 251.74 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 227.77 | 239.76 | 251.74 | 324.65 | ||||
| Upside / (Downside) | -29.8% | -26.1% | -22.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CERA | GANGABATH | 543319 | AGUL | VISAMAN | HINDWAREAP | |
| Value of Common Equity | 81,358 | 577 | 204 | 339 | 1,300 | 27,156 | |
| (/) Shares Outstanding | 12.9 | 22.2 | 243.2 | 5.5 | 13.8 | 83.6 | |
| Implied Stock Price | 6,308.00 | 26.00 | 0.84 | 61.90 | 94.15 | 324.65 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6,308.00 | 26.00 | 0.84 | 61.90 | 94.15 | 324.65 | |
| 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 | |