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 | 2.9x - 3.2x | 3.1x |
| Selected Fwd Ps Multiple | 2.9x - 3.2x | 3.1x |
| Fair Value | ₹242.36 - ₹267.87 | ₹255.12 |
| Upside | -6.0% - 3.9% | -1.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Crown Lifters Limited | - | NSEI:CROWN |
| Action Construction Equipment Limited | 53,276,200.0% | BSE:532762 |
| Dhoot Industrial Finance Limited | 52,697,100.0% | BSE:526971 |
| Goyal Aluminiums Limited | 54,115,200.0% | BSE:541152 |
| Pulsar International Limited | 51,259,100.0% | BSE:512591 |
| Sanghvi Movers Limited | - | NSEI:SANGHVIMOV |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| CROWN | 532762 | 526971 | 541152 | 512591 | SANGHVIMOV | |||
| NSEI:CROWN | BSE:532762 | BSE:526971 | BSE:541152 | BSE:512591 | NSEI:SANGHVIMOV | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 9.1% | 16.8% | 40.9% | 4.4% | 116.6% | 17.0% | ||
| 3Y CAGR | 32.2% | 33.4% | 64.2% | 7.5% | 626.4% | 40.3% | ||
| Latest Twelve Months | 45.7% | 19.0% | -26.9% | 61.9% | 188.2% | 17.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 14.0% | 7.8% | 31.9% | 2.2% | -32.1% | 12.1% | ||
| Prior Fiscal Year | 20.2% | 7.9% | 19.5% | 3.3% | 35.8% | 24.5% | ||
| Latest Fiscal Year | 19.6% | 11.3% | 67.7% | 3.7% | 12.6% | 30.4% | ||
| Latest Twelve Months | 51.1% | 12.2% | 55.2% | 3.2% | 10.1% | 22.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.5x | 30.5x | 0.3x | 45.9x | 26.6x | 7.4x | ||
| Price / LTM Sales | 5.5x | 4.6x | 1.3x | 1.4x | 2.3x | 3.3x | ||
| LTM P/E Ratio | 10.7x | 37.6x | 2.3x | 43.8x | 22.8x | 15.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.3x | 2.3x | 5.5x | |||||
| Historical LTM P/S Ratio | 0.6x | 2.6x | 10.1x | |||||
| Selected Price / Sales Multiple | 2.9x | 3.1x | 3.2x | |||||
| (x) LTM Sales | 6,805 | 6,805 | 6,805 | |||||
| (=) Equity Value | 19,966 | 21,017 | 22,068 | |||||
| (/) Shares Outstanding | 86.6 | 86.6 | 86.6 | |||||
| Implied Value Range | 230.62 | 242.76 | 254.90 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 230.62 | 242.76 | 254.90 | 257.87 | ||||
| Upside / (Downside) | -10.6% | -5.9% | -1.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CROWN | 532762 | 526971 | 541152 | 512591 | SANGHVIMOV | |
| Value of Common Equity | 1,884 | 146,750 | 1,573 | 1,186 | 721 | 22,325 | |
| (/) Shares Outstanding | 11.2 | 119.0 | 6.3 | 142.7 | 71.4 | 86.6 | |
| Implied Stock Price | 167.84 | 1,233.10 | 248.95 | 8.31 | 10.10 | 257.87 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 167.84 | 1,233.10 | 248.95 | 8.31 | 10.10 | 257.87 | |
| 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 | |