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 | 19.3x - 21.4x | 20.4x |
| Selected Fwd P/E Multiple | 7.5x - 8.3x | 7.9x |
| Fair Value | ₹580.57 - ₹641.68 | ₹611.12 |
| Upside | 7.6% - 18.9% | 13.3% |
| Benchmarks | - | Full Ticker |
| Mangalam Worldwide Limited | - | NSEI:MWL |
| Hi-Tech Pipes Limited | - | NSEI:HITECH |
| Prakash Steelage Limited | - | NSEI:PRAKASHSTL |
| Suraj Products Limited | 51,807,500.0% | BSE:518075 |
| National Fittings Limited | 53,128,900.0% | BSE:531289 |
| Tembo Global Industries Limited | - | NSEI:TEMBO |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| MWL | HITECH | PRAKASHSTL | 518075 | 531289 | TEMBO | |||
| NSEI:MWL | NSEI:HITECH | NSEI:PRAKASHSTL | BSE:518075 | BSE:531289 | NSEI:TEMBO | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 147.8% | 9.9% | 33.3% | 35.7% | 14.3% | 46.3% | ||
| 3Y CAGR | 100.6% | 24.4% | 4.5% | 46.7% | 52.7% | 80.7% | ||
| Latest Twelve Months | 82.3% | 36.6% | 57.5% | -25.1% | 129.8% | 237.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.3% | 1.8% | 103.9% | 7.5% | 5.5% | 2.8% | ||
| Prior Fiscal Year | 2.7% | 1.6% | 4.4% | 9.1% | 5.1% | 2.3% | ||
| Latest Fiscal Year | 2.7% | 1.6% | 54.7% | 8.4% | 7.6% | 3.2% | ||
| Latest Twelve Months | 3.4% | 2.2% | 44.6% | 7.0% | 14.1% | 6.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.0x | 16.0x | 35.7x | 12.2x | 10.1x | 14.2x | ||
| Price / LTM Sales | 0.5x | 0.7x | 1.4x | 1.4x | 1.4x | 1.0x | ||
| LTM P/E Ratio | 14.4x | 32.1x | 3.2x | 20.6x | 9.8x | 15.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 3.2x | 14.4x | 32.1x | |||||
| Historical LTM P/E Ratio | 24.4x | 46.5x | 77.5x | |||||
| Selected P/E Multiple | 19.3x | 20.4x | 21.4x | |||||
| (x) LTM Net Income | 386 | 386 | 386 | |||||
| (=) Equity Value | 7,467 | 7,860 | 8,253 | |||||
| (/) Shares Outstanding | 11.1 | 11.1 | 11.1 | |||||
| Implied Value Range | 672.47 | 707.87 | 743.26 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 672.47 | 707.87 | 743.26 | 539.55 | ||||
| Upside / (Downside) | 24.6% | 31.2% | 37.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MWL | HITECH | PRAKASHSTL | 518075 | 531289 | TEMBO | |
| Value of Common Equity | 4,264 | 21,343 | 1,150 | 4,740 | 1,052 | 5,991 | |
| (/) Shares Outstanding | 26.0 | 203.1 | 175.0 | 11.4 | 9.1 | 11.1 | |
| Implied Stock Price | 164.00 | 105.08 | 6.57 | 415.80 | 115.80 | 539.55 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 164.00 | 105.08 | 6.57 | 415.80 | 115.80 | 539.55 | |
| 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 | |