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 | 5.7x - 6.3x | 6.0x |
| Selected Fwd Ps Multiple | 2.6x - 2.9x | 2.8x |
| Fair Value | ₹395.83 - ₹437.49 | ₹416.66 |
| Upside | -21.6% - -13.3% | -17.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| CG Power and Industrial Solutions Limited | 50,009,300.0% | BSE:500093 |
| GE Vernova T&D India Limited | 52,227,500.0% | BSE:522275 |
| Aartech Solonics Limited | 54,258,000.0% | BSE:542580 |
| Star Delta Transformers Limited | 53,925,500.0% | BSE:539255 |
| Voltamp Transformers Limited | 53,275,700.0% | BSE:532757 |
| Transformers and Rectifiers (India) Limited | - | NSEI:TARIL |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 500093 | 522275 | 542580 | 539255 | 532757 | TARIL | |||
| BSE:500093 | BSE:522275 | BSE:542580 | BSE:539255 | BSE:532757 | NSEI:TARIL | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 0.1% | -5.6% | 18.4% | 1.8% | 14.3% | 23.6% | ||
| 3Y CAGR | 39.5% | -2.8% | 44.0% | 86.3% | 32.7% | 20.2% | ||
| Latest Twelve Months | 20.5% | 37.1% | 9.2% | -8.1% | 17.1% | 56.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.3% | 0.6% | 5.7% | 7.8% | 14.7% | 2.8% | ||
| Prior Fiscal Year | 11.4% | -0.1% | 6.6% | 8.1% | 14.4% | 3.4% | ||
| Latest Fiscal Year | 10.8% | 5.7% | 4.0% | 7.9% | 19.0% | 10.6% | ||
| Latest Twelve Months | 10.0% | 12.0% | 11.2% | 6.8% | 17.7% | 10.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 79.6x | 57.7x | 60.6x | 14.3x | 22.0x | 47.3x | ||
| Price / LTM Sales | 10.4x | 10.0x | 4.8x | 1.5x | 4.3x | 7.6x | ||
| LTM P/E Ratio | 103.6x | 83.3x | 43.1x | 22.3x | 24.2x | 71.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.5x | 4.8x | 10.4x | |||||
| Historical LTM P/S Ratio | 0.3x | 0.6x | 7.6x | |||||
| Selected Price / Sales Multiple | 5.7x | 6.0x | 6.3x | |||||
| (x) LTM Sales | 20,194 | 20,194 | 20,194 | |||||
| (=) Equity Value | 114,821 | 120,864 | 126,907 | |||||
| (/) Shares Outstanding | 300.2 | 300.2 | 300.2 | |||||
| Implied Value Range | 382.52 | 402.66 | 422.79 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 382.52 | 402.66 | 422.79 | 504.85 | ||||
| Upside / (Downside) | -24.2% | -20.2% | -16.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 500093 | 522275 | 542580 | 539255 | 532757 | TARIL | |
| Value of Common Equity | 969,389 | 392,750 | 1,773 | 2,202 | 75,730 | 151,539 | |
| (/) Shares Outstanding | 1,529.0 | 256.0 | 31.8 | 3.0 | 10.1 | 300.2 | |
| Implied Stock Price | 634.00 | 1,533.90 | 55.80 | 733.95 | 7,485.35 | 504.85 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 634.00 | 1,533.90 | 55.80 | 733.95 | 7,485.35 | 504.85 | |
| 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 | |