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 | 22.5x - 24.9x | 23.7x |
| Selected Fwd P/E Multiple | 17.1x - 18.9x | 18.0x |
| Fair Value | ₹1,460 - ₹1,613 | ₹1,537 |
| Upside | -37.2% - -30.6% | -33.9% |
| Benchmarks | - | Full Ticker |
| Voltamp Transformers Limited | - | NSEI:VOLTAMP |
| Supreme Power Equipment Limited | - | NSEI:SUPREMEPWR |
| Danish Power Limited | - | NSEI:DANISH |
| Jigar Cables Limited | 54,065,100.0% | BSE:540651 |
| Exicom Tele-Systems Limited | - | NSEI:EXICOM |
| Indo Tech Transformers Limited | - | NSEI:INDOTECH |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| VOLTAMP | SUPREMEPWR | DANISH | 540651 | EXICOM | INDOTECH | |||
| NSEI:VOLTAMP | NSEI:SUPREMEPWR | NSEI:DANISH | BSE:540651 | NSEI:EXICOM | NSEI:INDOTECH | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 29.4% | 102.9% | NM- | 17.0% | NM- | NM- | ||
| 3Y CAGR | 39.9% | 246.6% | NM- | 35.5% | 71.5% | 95.4% | ||
| Latest Twelve Months | 10.9% | NM | NM | 48.5% | -132.5% | 68.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 14.7% | 8.1% | 11.5% | 2.5% | 1.9% | 4.9% | ||
| Prior Fiscal Year | 14.4% | 10.8% | NA | 3.6% | 4.6% | 6.9% | ||
| Latest Fiscal Year | 19.0% | 12.3% | 11.5% | 2.4% | 6.2% | 9.3% | ||
| Latest Twelve Months | 17.7% | 12.0% | NA | 1.8% | -2.2% | 11.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 20.9x | 12.1x | NA | 11.7x | 203.6x | 28.8x | ||
| Price / LTM Sales | 4.1x | 2.2x | NA | 0.4x | 2.3x | 4.2x | ||
| LTM P/E Ratio | 23.0x | 18.0x | NA | 24.7x | -103.6x | 36.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -103.6x | 20.5x | 24.7x | |||||
| Historical LTM P/E Ratio | -10.9x | 14.7x | 25.9x | |||||
| Selected P/E Multiple | 22.5x | 23.7x | 24.9x | |||||
| (x) LTM Net Income | 685 | 685 | 685 | |||||
| (=) Equity Value | 15,406 | 16,216 | 17,027 | |||||
| (/) Shares Outstanding | 10.6 | 10.6 | 10.6 | |||||
| Implied Value Range | 1,450.61 | 1,526.96 | 1,603.31 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,450.61 | 1,526.96 | 1,603.31 | 2,324.00 | ||||
| Upside / (Downside) | -37.6% | -34.3% | -31.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | VOLTAMP | SUPREMEPWR | DANISH | 540651 | EXICOM | INDOTECH | |
| Value of Common Equity | 74,280 | 2,694 | 18,221 | 389 | 21,033 | 24,681 | |
| (/) Shares Outstanding | 10.1 | 25.0 | 19.7 | 7.0 | 120.8 | 10.6 | |
| Implied Stock Price | 7,342.00 | 107.80 | 925.30 | 55.29 | 174.08 | 2,324.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7,342.00 | 107.80 | 925.30 | 55.29 | 174.08 | 2,324.00 | |
| 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 | |