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 | -1.9x - -2.1x | -2.0x |
| Selected Fwd P/E Multiple | -1.6x - -1.8x | -1.7x |
| Fair Value | ₹4.38 - ₹4.84 | ₹4.61 |
| Upside | -36.7% - -30.1% | -33.4% |
| Benchmarks | - | Full Ticker |
| Bharti Airtel Limited | - | NSEI:BHARTIARTL |
| Tata Teleservices (Maharashtra) Limited | - | NSEI:TTML |
| Sify Technologies Limited | - | NasdaqCM:SIFY |
| RailTel Corporation of India Limited | - | NSEI:RAILTEL |
| Reliance Communications Limited | - | NSEI:RCOM |
| Vodafone Idea Limited | - | NSEI:IDEA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| BHARTIARTL | TTML | SIFY | RAILTEL | RCOM | IDEA | |||
| NSEI:BHARTIARTL | NSEI:TTML | NasdaqCM:SIFY | NSEI:RAILTEL | NSEI:RCOM | NSEI:IDEA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 78.7% | NM- | NM- | 17.2% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | 20.0% | NM- | NM- | ||
| Latest Twelve Months | 192.9% | -3.8% | -1704.1% | 21.8% | -65.6% | 7.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1.0% | -140.9% | 2.7% | 10.5% | -1954.4% | -87.9% | ||
| Prior Fiscal Year | 6.0% | -103.1% | 0.1% | 9.6% | 1.7% | -69.5% | ||
| Latest Fiscal Year | 5.0% | -97.5% | -2.0% | 9.6% | -26.4% | -73.4% | ||
| Latest Twelve Months | 15.1% | -97.5% | -2.0% | 8.8% | -27.7% | -64.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 17.9x | 54.0x | 9.8x | 17.1x | -3429.4x | 26.4x | ||
| Price / LTM Sales | 7.0x | 8.4x | 0.7x | 2.8x | 1.1x | 1.7x | ||
| LTM P/E Ratio | 46.3x | -8.6x | -34.0x | 32.4x | -3.9x | -2.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -34.0x | -3.9x | 46.3x | |||||
| Historical LTM P/E Ratio | -2.2x | -1.0x | -0.1x | |||||
| Selected P/E Multiple | -1.9x | -2.0x | -2.1x | |||||
| (x) LTM Net Income | (278,919) | (278,919) | (278,919) | |||||
| (=) Equity Value | 528,895 | 556,732 | 584,568 | |||||
| (/) Shares Outstanding | 108,343.0 | 108,343.0 | 108,343.0 | |||||
| Implied Value Range | 4.88 | 5.14 | 5.40 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4.88 | 5.14 | 5.40 | 6.92 | ||||
| Upside / (Downside) | -29.5% | -25.7% | -22.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BHARTIARTL | TTML | SIFY | RAILTEL | RCOM | IDEA | |
| Value of Common Equity | 11,553,930 | 108,714 | 26,588 | 98,737 | 3,785 | 749,734 | |
| (/) Shares Outstanding | 6,091.3 | 1,954.9 | 72.2 | 320.9 | 2,723.0 | 108,343.0 | |
| Implied Stock Price | 1,896.80 | 55.61 | 368.15 | 307.65 | 1.39 | 6.92 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 84.73 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,896.80 | 55.61 | 4.35 | 307.65 | 1.39 | 6.92 | |
| Trading Currency | INR | INR | USD | INR | INR | INR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 84.73 | 1.00 | 1.00 | 1.00 | |