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 | 26.9x - 29.7x | 28.3x |
| Selected Fwd P/E Multiple | 2.1x - 2.3x | 2.2x |
| Fair Value | ₹156.33 - ₹172.78 | ₹164.55 |
| Upside | 17.2% - 29.6% | 23.4% |
| Benchmarks | - | Full Ticker |
| TeamLease Services Limited | - | NSEI:TEAMLEASE |
| Quess Corp Limited | - | NSEI:QUESS |
| Adecco Group AG | - | OTCPK:AHEX.F |
| Airan Limited | - | NSEI:AIRAN |
| RPSG Ventures Limited | - | NSEI:RPSGVENT |
| Spectrum Talent Management Limited | - | NSEI:SPECTSTM |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| TEAMLEASE | QUESS | AHEX.F | AIRAN | RPSGVENT | SPECTSTM | |||
| NSEI:TEAMLEASE | NSEI:QUESS | OTCPK:AHEX.F | NSEI:AIRAN | NSEI:RPSGVENT | NSEI:SPECTSTM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 25.5% | NM- | -16.1% | 22.3% | NM- | NM- | ||
| 3Y CAGR | 41.5% | -42.5% | -19.7% | 24.2% | NM- | 34.5% | ||
| Latest Twelve Months | -3.0% | -83.5% | -5.2% | 46.7% | -15.5% | -42.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.0% | 0.5% | 1.5% | 13.5% | 2.4% | 2.1% | ||
| Prior Fiscal Year | 1.2% | 1.5% | 1.4% | 11.9% | -0.5% | 3.6% | ||
| Latest Fiscal Year | 1.0% | 0.3% | 1.3% | 17.3% | -0.5% | 1.1% | ||
| Latest Twelve Months | 1.0% | 0.3% | 1.3% | 17.3% | -0.5% | 1.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 22.9x | 16.5x | 10.1x | 18.6x | 6.9x | 29.8x | ||
| Price / LTM Sales | 0.3x | 0.3x | 0.2x | 3.5x | 0.3x | 0.3x | ||
| LTM P/E Ratio | 30.0x | 97.6x | 14.0x | 20.0x | -60.2x | 25.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -60.2x | 20.0x | 97.6x | |||||
| Historical LTM P/E Ratio | 11.3x | 11.3x | 11.3x | |||||
| Selected P/E Multiple | 26.9x | 28.3x | 29.7x | |||||
| (x) LTM Net Income | 122 | 122 | 122 | |||||
| (=) Equity Value | 3,281 | 3,454 | 3,627 | |||||
| (/) Shares Outstanding | 23.1 | 23.1 | 23.1 | |||||
| Implied Value Range | 142.08 | 149.56 | 157.04 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 142.08 | 149.56 | 157.04 | 133.35 | ||||
| Upside / (Downside) | 6.5% | 12.2% | 17.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TEAMLEASE | QUESS | AHEX.F | AIRAN | RPSGVENT | SPECTSTM | |
| Value of Common Equity | 32,766 | 44,454 | 3,759 | 3,657 | 29,525 | 3,079 | |
| (/) Shares Outstanding | 16.8 | 148.9 | 167.4 | 125.0 | 33.1 | 23.1 | |
| Implied Stock Price | 1,954.00 | 298.45 | 22.45 | 29.25 | 892.35 | 133.35 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.87 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,954.00 | 298.45 | 25.86 | 29.25 | 892.35 | 133.35 | |
| Trading Currency | INR | INR | USD | INR | INR | INR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.87 | 1.00 | 1.00 | 1.00 | |