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 Ps Multiple | 1.8x - 1.9x | 1.9x |
| Selected Fwd Ps Multiple | 1.2x - 1.3x | 1.3x |
| Fair Value | ₹104.66 - ₹115.67 | ₹110.16 |
| Upside | -5.4% - 4.6% | -0.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Dixon Technologies (India) Limited | - | NSEI:DIXON |
| Singer India Limited | 50,572,900.0% | BSE:505729 |
| Bajaj Electricals Limited | - | NSEI:BAJAJELEC |
| Johnson Controls-Hitachi Air Conditioning India Limited | - | NSEI:JCHAC |
| Calcom Vision Limited | 51,723,600.0% | BSE:517236 |
| Prizor Viztech Limited | - | NSEI:PRIZOR |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| DIXON | 505729 | BAJAJELEC | JCHAC | 517236 | PRIZOR | |||
| NSEI:DIXON | BSE:505729 | NSEI:BAJAJELEC | NSEI:JCHAC | BSE:517236 | NSEI:PRIZOR | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 42.8% | -2.5% | -7.0% | -3.1% | 25.2% | NM- | ||
| 3Y CAGR | 40.0% | 0.9% | 0.4% | 5.2% | 40.8% | NM- | ||
| Latest Twelve Months | 106.4% | -0.7% | -10.1% | 53.2% | -8.7% | NM | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.3% | 1.7% | 2.8% | -0.7% | 0.7% | 9.5% | ||
| Prior Fiscal Year | 2.1% | 1.8% | 4.4% | -3.4% | 3.5% | 1.5% | ||
| Latest Fiscal Year | 2.1% | 1.1% | 2.9% | -3.9% | 0.8% | 15.6% | ||
| Latest Twelve Months | 2.4% | 1.3% | 2.2% | 2.0% | 0.6% | 14.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 71.5x | 108.0x | 40.4x | 41.4x | 12.9x | 9.4x | ||
| Price / LTM Sales | 2.5x | 0.8x | 1.4x | 1.9x | 0.7x | 1.9x | ||
| LTM P/E Ratio | 103.6x | 59.0x | 62.5x | 93.7x | 126.6x | 13.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.7x | 1.4x | 2.5x | |||||
| Historical LTM P/S Ratio | 0.0x | NM | 0.0x | |||||
| Selected Price / Sales Multiple | 1.8x | 1.9x | 1.9x | |||||
| (x) LTM Sales | 607 | 607 | 607 | |||||
| (=) Equity Value | 1,071 | 1,128 | 1,184 | |||||
| (/) Shares Outstanding | 10.7 | 10.7 | 10.7 | |||||
| Implied Value Range | 100.19 | 105.46 | 110.74 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 100.19 | 105.46 | 110.74 | 110.60 | ||||
| Upside / (Downside) | -9.4% | -4.6% | 0.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DIXON | 505729 | BAJAJELEC | JCHAC | 517236 | PRIZOR | |
| Value of Common Equity | 811,718 | 3,267 | 63,236 | 47,479 | 1,052 | 1,182 | |
| (/) Shares Outstanding | 60.1 | 61.7 | 115.3 | 27.2 | 14.0 | 10.7 | |
| Implied Stock Price | 13,510.80 | 52.98 | 548.25 | 1,746.15 | 75.34 | 110.60 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 13,510.80 | 52.98 | 548.25 | 1,746.15 | 75.34 | 110.60 | |
| 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 | |