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 - -2.2x | -2.0x |
| Selected Fwd P/E Multiple | -2.0x - -2.2x | -2.1x |
| Fair Value | ₹4.49 - ₹4.96 | ₹4.73 |
| Upside | -31.6% - -24.4% | -28.0% |
| Benchmarks | - | Full Ticker |
| Bharti Airtel Limited | - | NSEI:BHARTIARTL |
| Tata Teleservices (Maharashtra) Limited | - | NSEI:TTML |
| RailTel Corporation of India Limited | - | NSEI:RAILTEL |
| Sify Technologies Limited | - | NasdaqCM:SIFY |
| Reliance Communications Limited | - | NSEI:RCOM |
| Vodafone Idea Limited | - | NSEI:IDEA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| BHARTIARTL | TTML | RAILTEL | SIFY | RCOM | IDEA | |||
| NSEI:BHARTIARTL | NSEI:TTML | NSEI:RAILTEL | NasdaqCM:SIFY | NSEI:RCOM | NSEI:IDEA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 16.3% | NM- | NM- | NM- | ||
| 3Y CAGR | 99.0% | NM- | 12.8% | NM- | NM- | NM- | ||
| Latest Twelve Months | 252.9% | -2.1% | 23.7% | -1545.8% | -95.1% | 7.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.4% | -123.8% | 10.4% | 2.4% | -1897.5% | -75.3% | ||
| Prior Fiscal Year | 5.0% | -103.1% | 9.6% | 0.5% | -26.4% | -73.4% | ||
| Latest Fiscal Year | 19.4% | -97.5% | 8.6% | -2.0% | -52.0% | -63.0% | ||
| Latest Twelve Months | 19.2% | -100.6% | 8.7% | -2.7% | -57.8% | -62.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 14.7x | 59.3x | 19.5x | 13.8x | -1652.5x | 25.3x | ||
| Price / LTM Sales | 6.1x | 8.8x | 3.0x | 1.5x | 1.3x | 1.6x | ||
| LTM P/E Ratio | 31.9x | -8.8x | 34.7x | -54.8x | -2.2x | -2.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -54.8x | -2.2x | 34.7x | |||||
| Historical LTM P/E Ratio | -2.2x | -1.1x | -0.5x | |||||
| Selected P/E Multiple | -1.9x | -2.0x | -2.2x | |||||
| (x) LTM Net Income | (275,594) | (275,594) | (275,594) | |||||
| (=) Equity Value | 536,501 | 564,738 | 592,975 | |||||
| (/) Shares Outstanding | 108,343.0 | 108,343.0 | 108,343.0 | |||||
| Implied Value Range | 4.95 | 5.21 | 5.47 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4.95 | 5.21 | 5.47 | 6.57 | ||||
| Upside / (Downside) | -24.6% | -20.7% | -16.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BHARTIARTL | TTML | RAILTEL | SIFY | RCOM | IDEA | |
| Value of Common Equity | 11,456,005 | 109,906 | 107,932 | 60,531 | 4,275 | 711,814 | |
| (/) Shares Outstanding | 6,090.1 | 1,954.9 | 320.9 | 72.4 | 2,723.0 | 108,343.0 | |
| Implied Stock Price | 1,881.10 | 56.22 | 336.30 | 836.64 | 1.57 | 6.57 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 87.61 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,881.10 | 56.22 | 336.30 | 9.55 | 1.57 | 6.57 | |
| Trading Currency | INR | INR | INR | USD | INR | INR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 87.61 | 1.00 | 1.00 | |