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 | 4.7x - 5.2x | 5.0x |
| Historical Pb Multiple | 2.9x - 9.3x | 5.2x |
| Fair Value | ₹361.28 - ₹399.31 | ₹380.30 |
| Upside | -16.6% - -7.9% | -12.3% |
| Benchmarks | - | Full Ticker |
| Aeroflex Industries Limited | - | NSEI:AEROFLEX |
| Shri Bajrang Alliance Limited | 52,698,100.0% | BSE:526981 |
| Hi-Tech Pipes Limited | - | NSEI:HITECH |
| Prakash Steelage Limited | - | NSEI:PRAKASHSTL |
| Suraj Products Limited | 51,807,500.0% | BSE:518075 |
| Tembo Global Industries Limited | - | NSEI:TEMBO |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| AEROFLEX | 526981 | HITECH | PRAKASHSTL | 518075 | TEMBO | |||
| NSEI:AEROFLEX | BSE:526981 | NSEI:HITECH | NSEI:PRAKASHSTL | BSE:518075 | NSEI:TEMBO | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 42.6% | 15.9% | 9.9% | 33.3% | 35.7% | 46.3% | ||
| 3Y CAGR | 90.8% | 9.9% | 24.4% | 4.5% | 46.7% | 80.7% | ||
| Latest Twelve Months | 26.3% | -12.7% | 36.6% | 57.5% | -25.1% | 237.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.0% | 14.8% | 1.8% | 103.9% | 7.5% | 2.8% | ||
| Prior Fiscal Year | 11.2% | 6.5% | 1.6% | 4.4% | 9.1% | 2.3% | ||
| Latest Fiscal Year | 13.1% | 7.2% | 1.6% | 54.7% | 8.4% | 3.2% | ||
| Latest Twelve Months | 14.2% | 6.5% | 2.2% | 44.6% | 7.0% | 6.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 18.0% | 21.2% | 12.7% | 1063.8% | 25.7% | 19.8% | ||
| Prior Fiscal Year | 26.4% | 14.1% | 11.1% | NM | 28.7% | 17.8% | ||
| Latest Twelve Months | 17.4% | 11.9% | 11.1% | 894.5% | 17.8% | 53.1% | ||
| Next Fiscal Year | 18.2% | 30.2% | 13.0% | 150.2% | 27.9% | 49.6% | ||
| Two Fiscal Years Forward | 18.9% | 23.6% | 17.8% | 61.5% | 24.9% | 51.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 6.2x | 0.3x | 0.6x | 1.5x | 1.4x | 0.8x | ||
| Price / LTM EPS | 43.5x | 4.2x | 28.8x | 3.3x | 19.7x | 12.5x | ||
| Price / Book | 7.1x | 0.5x | 2.6x | 14.8x | 3.2x | 5.7x | ||
| Price / Fwd Book | 6.4x | 0.4x | 2.9x | 2.2x | 2.7x | 4.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 3.2x | 14.8x | |||||
| Historical P/B Ratio | 2.9x | 5.2x | 9.3x | |||||
| Selected P/B Multiple | 4.7x | 5.0x | 5.2x | |||||
| (x) Book Value | 850 | 850 | 850 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AEROFLEX | 526981 | HITECH | PRAKASHSTL | 518075 | TEMBO | |
| Value of Common Equity | 22,310 | 1,496 | 19,125 | 1,197 | 4,525 | 4,812 | |
| (/) Shares Outstanding | 129.3 | 9.0 | 203.1 | 175.0 | 11.4 | 11.1 | |
| Implied Stock Price | 172.52 | 166.25 | 94.16 | 6.84 | 396.90 | 433.40 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 172.52 | 166.25 | 94.16 | 6.84 | 396.90 | 433.40 | |
| 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 | |