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 | 67.5x - 74.6x | 71.1x |
Selected Fwd P/E Multiple | 13.6x - 15.0x | 14.3x |
Fair Value | ₹384.09 - ₹424.52 | ₹404.30 |
Upside | 42.8% - 57.8% | 50.3% |
Benchmarks | - | Full Ticker |
Thermax Limited | 50,041,100.0% | BSE:500411 |
BEW Engineering Limited | - | NSEI:BEWLTD |
Standard Glass Lining Technology Limited | 54,433,300.0% | BSE:544333 |
GMM Pfaudler Limited | 50,525,500.0% | BSE:505255 |
The Anup Engineering Limited | 54,246,000.0% | BSE:542460 |
HLE Glascoat Limited | - | NSEI:HLEGLAS |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
500411 | BEWLTD | 544333 | 505255 | 542460 | HLEGLAS | |||
BSE:500411 | NSEI:BEWLTD | BSE:544333 | BSE:505255 | BSE:542460 | NSEI:HLEGLAS | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 14.7% | 85.5% | NM- | 28.7% | 19.8% | 10.7% | ||
3Y CAGR | 46.2% | 79.3% | NM- | 34.6% | 24.6% | -17.2% | ||
Latest Twelve Months | 1.3% | 96.3% | NM | -43.4% | 62.4% | -29.2% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 5.2% | 7.2% | 11.0% | 6.2% | 17.5% | 7.8% | ||
Prior Fiscal Year | 5.6% | 6.9% | 10.7% | 5.1% | 12.5% | 7.5% | ||
Latest Fiscal Year | 6.9% | 11.2% | 10.7% | 5.2% | 18.8% | 3.1% | ||
Latest Twelve Months | 6.1% | 14.5% | 11.2% | 3.5% | 19.4% | 3.2% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 38.5x | 9.2x | 24.7x | 15.1x | 38.6x | 18.5x | ||
Price / LTM Sales | 3.6x | 1.9x | 4.2x | 1.5x | 8.7x | 1.8x | ||
LTM P/E Ratio | 59.0x | 13.2x | 37.7x | 41.5x | 45.0x | 57.5x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | 13.2x | 41.5x | 59.0x | |||||
Historical LTM P/E Ratio | 21.6x | 61.8x | 140.6x | |||||
Selected P/E Multiple | 67.5x | 71.1x | 74.6x | |||||
(x) LTM Net Income | 320 | 320 | 320 | |||||
(=) Equity Value | 21,576 | 22,712 | 23,847 | |||||
(/) Shares Outstanding | 68.3 | 68.3 | 68.3 | |||||
Implied Value Range | 316.06 | 332.70 | 349.33 | |||||
FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 316.06 | 332.70 | 349.33 | 269.00 | ||||
Upside / (Downside) | 17.5% | 23.7% | 29.9% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | 500411 | BEWLTD | 544333 | 505255 | 542460 | HLEGLAS | |
Value of Common Equity | 364,503 | 2,030 | 27,261 | 46,043 | 58,451 | 18,363 | |
(/) Shares Outstanding | 112.6 | 10.3 | 199.5 | 45.0 | 20.0 | 68.3 | |
Implied Stock Price | 3,236.55 | 196.65 | 136.65 | 1,024.15 | 2,918.70 | 269.00 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 3,236.55 | 196.65 | 136.65 | 1,024.15 | 2,918.70 | 269.00 | |
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 |