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 Pb Multiple | 2.1x - 2.3x | 2.2x |
| Historical Pb Multiple | 1.2x - 1.6x | 1.4x |
| Fair Value | ₹145.94 - ₹161.31 | ₹153.62 |
| Upside | 31.5% - 45.4% | 38.5% |
| Benchmarks | - | Full Ticker |
| TeamLease Services Limited | - | NSEI:TEAMLEASE |
| Happy Square Outsourcing Services Limited | - | NSEI:WHITEFORCE |
| Quess Corp Limited | - | NSEI:QUESS |
| Adecco Group AG | - | OTCPK:AHEX.F |
| BLS E-Services Limited | - | NSEI:BLSE |
| Spectrum Talent Management Limited | - | NSEI:SPECTSTM |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| TEAMLEASE | WHITEFORCE | QUESS | AHEX.F | BLSE | SPECTSTM | |||
| NSEI:TEAMLEASE | NSEI:WHITEFORCE | NSEI:QUESS | OTCPK:AHEX.F | NSEI:BLSE | NSEI:SPECTSTM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 25.5% | 199.5% | NM- | -16.1% | NM- | 1.4% | ||
| 3Y CAGR | 41.5% | 176.8% | -42.5% | -19.7% | 115.3% | -22.0% | ||
| Latest Twelve Months | 7.5% | 46.5% | -85.7% | -5.2% | 8.1% | -37.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.1% | 3.7% | 0.7% | 1.5% | -7.9% | 1.9% | ||
| Prior Fiscal Year | 1.2% | 5.9% | 1.5% | 1.4% | 7.8% | 1.1% | ||
| Latest Fiscal Year | 1.0% | 6.1% | 0.3% | 1.3% | 10.4% | 0.6% | ||
| Latest Twelve Months | 1.0% | 6.1% | 0.3% | 1.3% | 14.0% | 0.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 11.4% | NA | 5.3% | 9.4% | 11.7% | 14.5% | ||
| Prior Fiscal Year | 14.0% | NA | 10.4% | 8.7% | 17.7% | 11.5% | ||
| Latest Twelve Months | 13.4% | NA | 2.5% | 8.0% | 10.9% | 4.7% | ||
| Next Fiscal Year | 13.7% | 58.3% | 20.1% | 10.5% | 8.3% | 52.9% | ||
| Two Fiscal Years Forward | 16.0% | 46.4% | 22.2% | 13.1% | 8.8% | 49.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.3x | 1.0x | 0.3x | 0.2x | 5.1x | 0.2x | ||
| Price / LTM EPS | 26.9x | 16.5x | 90.8x | 15.4x | 36.4x | 35.9x | ||
| Price / Book | 3.4x | NA | 4.0x | 1.3x | 4.0x | 1.6x | ||
| Price / Fwd Book | 3.0x | 4.1x | 3.6x | 1.2x | 3.9x | 0.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.3x | 3.7x | 4.0x | |||||
| Historical P/B Ratio | 1.2x | 1.4x | 1.6x | |||||
| Selected P/B Multiple | 2.1x | 2.2x | 2.3x | |||||
| (x) Book Value | 1,596 | 1,596 | 1,596 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TEAMLEASE | WHITEFORCE | QUESS | AHEX.F | BLSE | SPECTSTM | |
| Value of Common Equity | 31,095 | 927 | 42,422 | 4,266 | 18,103 | 2,562 | |
| (/) Shares Outstanding | 16.8 | 11.6 | 149.1 | 167.4 | 90.9 | 23.1 | |
| Implied Stock Price | 1,854.30 | 79.90 | 284.55 | 25.48 | 199.25 | 110.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.86 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,854.30 | 79.90 | 284.55 | 29.50 | 199.25 | 110.95 | |
| Trading Currency | INR | INR | INR | USD | INR | INR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.86 | 1.00 | 1.00 | |