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 | 22.3x - 24.7x | 23.5x |
| Selected Fwd P/E Multiple | 15.5x - 17.1x | 16.3x |
| Fair Value | ₹381.65 - ₹421.83 | ₹401.74 |
| Upside | 13.9% - 25.9% | 19.9% |
| Benchmarks | - | Full Ticker |
| Updater Services Limited | - | NSEI:UDS |
| Kapston Services Limited | - | NSEI:KAPSTON |
| Radiant Cash Management Services Limited | - | NSEI:RADIANTCMS |
| Krystal Integrated Services Limited | - | NSEI:KRYSTAL |
| CMS Info Systems Limited | - | NSEI:CMSINFO |
| SIS Limited | - | NSEI:SIS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| UDS | KAPSTON | RADIANTCMS | KRYSTAL | CMSINFO | SIS | |||
| NSEI:UDS | NSEI:KAPSTON | NSEI:RADIANTCMS | NSEI:KRYSTAL | NSEI:CMSINFO | NSEI:SIS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 8.0% | 9.5% | NM- | 29.3% | -2.5% | ||
| 3Y CAGR | 14.7% | 25.1% | 11.3% | 51.6% | 27.2% | -19.6% | ||
| Latest Twelve Months | 101.4% | 35.8% | -12.9% | 3.5% | 9.1% | -24.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.8% | 2.3% | 14.2% | 4.9% | 14.6% | 2.8% | ||
| Prior Fiscal Year | 1.7% | 1.3% | 17.7% | 3.1% | 15.5% | 3.1% | ||
| Latest Fiscal Year | 2.8% | 2.4% | 11.6% | 3.3% | 15.3% | 1.5% | ||
| Latest Twelve Months | 4.1% | 2.3% | 10.7% | 3.9% | 15.1% | 1.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.6x | 18.7x | 8.5x | 8.7x | 12.1x | 10.7x | ||
| Price / LTM Sales | 0.7x | 0.7x | 1.6x | 0.6x | 3.1x | 0.4x | ||
| LTM P/E Ratio | 17.2x | 29.9x | 15.1x | 14.7x | 20.3x | 21.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 14.7x | 17.2x | 29.9x | |||||
| Historical LTM P/E Ratio | 13.4x | 20.8x | 22.2x | |||||
| Selected P/E Multiple | 22.3x | 23.5x | 24.7x | |||||
| (x) LTM Net Income | 2,235 | 2,235 | 2,235 | |||||
| (=) Equity Value | 49,909 | 52,536 | 55,163 | |||||
| (/) Shares Outstanding | 144.4 | 144.4 | 144.4 | |||||
| Implied Value Range | 345.71 | 363.91 | 382.10 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 345.71 | 363.91 | 382.10 | 334.95 | ||||
| Upside / (Downside) | 3.2% | 8.6% | 14.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | UDS | KAPSTON | RADIANTCMS | KRYSTAL | CMSINFO | SIS | |
| Value of Common Equity | 18,663 | 4,353 | 6,810 | 6,290 | 74,449 | 48,356 | |
| (/) Shares Outstanding | 67.0 | 20.3 | 106.7 | 14.0 | 164.4 | 144.4 | |
| Implied Stock Price | 278.75 | 214.57 | 63.82 | 450.20 | 452.95 | 334.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 278.75 | 214.57 | 63.82 | 450.20 | 452.95 | 334.95 | |
| 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 | |