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 | -20.0x - -22.1x | -21.1x |
| Selected Fwd P/E Multiple | -13.2x - -14.6x | -13.9x |
| Fair Value | ₹38.52 - ₹42.58 | ₹40.55 |
| Upside | -38.4% - -31.9% | -35.2% |
| Benchmarks | - | Full Ticker |
| Sify Technologies Limited | - | NasdaqCM:SIFY |
| Indus Towers Limited | - | NSEI:INDUSTOWER |
| Kore Digital Limited | - | NSEI:KDL |
| Steelman Telecom Limited | 54,362,200.0% | BSE:543622 |
| HFCL Limited | - | NSEI:HFCL |
| Vivo Collaboration Solutions Limited | - | NSEI:VIVO |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SIFY | INDUSTOWER | KDL | 543622 | HFCL | VIVO | |||
| NasdaqCM:SIFY | NSEI:INDUSTOWER | NSEI:KDL | BSE:543622 | NSEI:HFCL | NSEI:VIVO | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 19.3% | NM- | NM- | 8.4% | NM- | ||
| 3Y CAGR | NM- | 16.9% | 253.9% | NM- | 11.3% | NM- | ||
| Latest Twelve Months | -1704.1% | 79.2% | 218.4% | -18.1% | 26.5% | -195.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.7% | 24.3% | 10.9% | -2.1% | 6.5% | 9.5% | ||
| Prior Fiscal Year | 0.1% | 7.2% | 15.1% | 0.6% | 6.3% | 4.7% | ||
| Latest Fiscal Year | -2.0% | 21.1% | 11.1% | -1.4% | 7.4% | -12.9% | ||
| Latest Twelve Months | -2.0% | 33.8% | 10.0% | -2.9% | 8.0% | -8.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.7x | 7.0x | 12.1x | 34.2x | 19.1x | -0.6x | ||
| Price / LTM Sales | 0.7x | 3.6x | 1.7x | 0.7x | 2.5x | 3.2x | ||
| LTM P/E Ratio | -33.9x | 10.8x | 17.2x | -23.4x | 31.0x | -37.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -33.9x | 10.8x | 31.0x | |||||
| Historical LTM P/E Ratio | -92.4x | -40.5x | 11.3x | |||||
| Selected P/E Multiple | -20.0x | -21.1x | -22.1x | |||||
| (x) LTM Net Income | (3) | (3) | (3) | |||||
| (=) Equity Value | 67 | 71 | 74 | |||||
| (/) Shares Outstanding | 2.0 | 2.0 | 2.0 | |||||
| Implied Value Range | 33.32 | 35.07 | 36.83 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 33.32 | 35.07 | 36.83 | 62.55 | ||||
| Upside / (Downside) | -46.7% | -43.9% | -41.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SIFY | INDUSTOWER | KDL | 543622 | HFCL | VIVO | |
| Value of Common Equity | 28,409 | 1,076,520 | 4,123 | 1,471 | 114,534 | 126 | |
| (/) Shares Outstanding | 72.2 | 2,637.2 | 12.0 | 9.7 | 1,442.7 | 2.0 | |
| Implied Stock Price | 393.35 | 408.20 | 342.90 | 152.00 | 79.39 | 62.55 | |
| FX Conversion Rate to Trading Currency | 84.59 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4.65 | 408.20 | 342.90 | 152.00 | 79.39 | 62.55 | |
| Trading Currency | USD | INR | INR | INR | INR | INR | |
| FX Rate to Reporting Currency | 84.59 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |