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 | 116.0x - 128.2x | 122.1x |
| Selected Fwd P/E Multiple | 54.5x - 60.2x | 57.4x |
| Fair Value | ₹229.01 - ₹253.12 | ₹241.07 |
| Upside | -11.8% - -2.6% | -7.2% |
| Benchmarks | - | Full Ticker |
| Credo Brands Marketing Limited | - | NSEI:MUFTI |
| Sai Silks (Kalamandir) Limited | - | NSEI:KALAMANDIR |
| Aditya Birla Fashion and Retail Limited | - | NSEI:ABFRL |
| Khadim India Limited | - | NSEI:KHADIM |
| V2 Retail Limited | - | NSEI:V2RETAIL |
| Baazar Style Retail Limited | - | NSEI:STYLEBAAZA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| MUFTI | KALAMANDIR | ABFRL | KHADIM | V2RETAIL | STYLEBAAZA | |||
| NSEI:MUFTI | NSEI:KALAMANDIR | NSEI:ABFRL | NSEI:KHADIM | NSEI:V2RETAIL | NSEI:STYLEBAAZA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 52.3% | 23.5% | ||
| 3Y CAGR | 24.1% | 14.0% | NM- | 44.1% | NM- | NM- | ||
| Latest Twelve Months | 15.5% | -15.3% | 13.4% | 206.8% | 159.0% | 12.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.0% | 6.0% | -5.3% | -1.0% | -0.3% | 0.2% | ||
| Prior Fiscal Year | 10.4% | 7.3% | -4.5% | 1.0% | 2.4% | 0.6% | ||
| Latest Fiscal Year | 11.1% | 5.8% | -7.2% | 4.6% | 3.8% | 2.3% | ||
| Latest Twelve Months | 11.1% | 5.8% | -7.2% | 4.6% | 3.8% | 1.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.3x | 11.1x | 9.3x | 10.8x | 28.2x | 27.1x | ||
| Price / LTM Sales | 1.8x | 1.3x | 1.3x | 1.3x | 3.4x | 1.6x | ||
| LTM P/E Ratio | 16.4x | 22.8x | -17.9x | 28.4x | 89.3x | 132.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -17.9x | 22.8x | 89.3x | |||||
| Historical LTM P/E Ratio | 0.0x | NM | 0.0x | |||||
| Selected P/E Multiple | 116.0x | 122.1x | 128.2x | |||||
| (x) LTM Net Income | 146 | 146 | 146 | |||||
| (=) Equity Value | 16,958 | 17,850 | 18,743 | |||||
| (/) Shares Outstanding | 74.6 | 74.6 | 74.6 | |||||
| Implied Value Range | 227.26 | 239.22 | 251.18 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 227.26 | 239.22 | 251.18 | 259.75 | ||||
| Upside / (Downside) | -12.5% | -7.9% | -3.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MUFTI | KALAMANDIR | ABFRL | KHADIM | V2RETAIL | STYLEBAAZA | |
| Value of Common Equity | 11,227 | 19,499 | 97,451 | 5,463 | 64,340 | 19,382 | |
| (/) Shares Outstanding | 65.3 | 153.4 | 1,135.1 | 18.4 | 34.6 | 74.6 | |
| Implied Stock Price | 171.90 | 127.14 | 85.85 | 297.25 | 1,860.10 | 259.75 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 171.90 | 127.14 | 85.85 | 297.25 | 1,860.10 | 259.75 | |
| 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 | |