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 | 1.9x - 2.1x | 2.0x |
| Selected Fwd Ps Multiple | 1.6x - 1.7x | 1.7x |
| Fair Value | ₹1,446 - ₹1,598 | ₹1,522 |
| Upside | -20.7% - -12.4% | -16.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Samkrg Pistons and Rings Limited | 52,007,500.0% | BSE:520075 |
| Premium Plast Limited | - | NSEI:PREMIUM |
| Uno Minda Limited | - | NSEI:UNOMINDA |
| Sona BLW Precision Forgings Limited | - | NSEI:SONACOMS |
| Banco Products (India) Limited | - | NSEI:BANCOINDIA |
| Shriram Pistons & Rings Limited | - | NSEI:SHRIPISTON |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 520075 | PREMIUM | UNOMINDA | SONACOMS | BANCOINDIA | SHRIPISTON | |||
| BSE:520075 | NSEI:PREMIUM | NSEI:UNOMINDA | NSEI:SONACOMS | NSEI:BANCOINDIA | NSEI:SHRIPISTON | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -2.8% | 8.0% | 18.9% | 35.4% | 12.1% | 9.6% | ||
| 3Y CAGR | 3.4% | 18.7% | 30.1% | 26.7% | 21.8% | 24.6% | ||
| Latest Twelve Months | 4.7% | NM | 22.2% | 17.2% | 15.4% | 16.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.2% | 5.2% | 5.0% | 16.8% | 8.5% | 9.2% | ||
| Prior Fiscal Year | 6.2% | 3.6% | 5.8% | 14.9% | 10.1% | 11.2% | ||
| Latest Fiscal Year | 5.1% | 10.2% | 6.3% | 16.2% | 9.8% | 14.3% | ||
| Latest Twelve Months | 4.8% | 10.8% | 6.0% | 16.4% | 10.0% | 14.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 4.8x | 6.5x | 31.6x | 30.2x | 11.3x | 11.4x | ||
| Price / LTM Sales | 0.5x | 1.4x | 3.3x | 8.7x | 1.6x | 2.4x | ||
| LTM P/E Ratio | 10.7x | 13.0x | 55.5x | 53.0x | 16.3x | 17.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 1.6x | 8.7x | |||||
| Historical LTM P/S Ratio | 0.5x | 0.9x | 2.9x | |||||
| Selected Price / Sales Multiple | 1.9x | 2.0x | 2.1x | |||||
| (x) LTM Sales | 34,170 | 34,170 | 34,170 | |||||
| (=) Equity Value | 64,448 | 67,840 | 71,232 | |||||
| (/) Shares Outstanding | 44.0 | 44.0 | 44.0 | |||||
| Implied Value Range | 1,463.08 | 1,540.08 | 1,617.09 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,463.08 | 1,540.08 | 1,617.09 | 1,823.30 | ||||
| Upside / (Downside) | -19.8% | -15.5% | -11.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 520075 | PREMIUM | UNOMINDA | SONACOMS | BANCOINDIA | SHRIPISTON | |
| Value of Common Equity | 1,214 | 649 | 536,527 | 308,963 | 49,412 | 80,316 | |
| (/) Shares Outstanding | 9.8 | 19.1 | 574.2 | 621.7 | 143.0 | 44.0 | |
| Implied Stock Price | 123.60 | 34.00 | 934.45 | 496.95 | 345.45 | 1,823.30 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 123.60 | 34.00 | 934.45 | 496.95 | 345.45 | 1,823.30 | |
| 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 | |