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 | 19.6x - 21.7x | 20.7x |
| Selected Fwd P/E Multiple | 8.7x - 9.6x | 9.1x |
| Fair Value | ₹171.07 - ₹189.08 | ₹180.08 |
| Upside | -5.1% - 4.9% | -0.1% |
| Benchmarks | - | Full Ticker |
| G R Infraprojects Limited | - | NSEI:GRINFRA |
| H.G. Infra Engineering Limited | - | NSEI:HGINFRA |
| PNC Infratech Limited | - | NSEI:PNCINFRA |
| KEC International Limited | - | NSEI:KEC |
| Hindustan Construction Company Limited | - | NSEI:HCC |
| Vishnu Prakash R Punglia Limited | - | NSEI:VPRPL |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| GRINFRA | HGINFRA | PNCINFRA | KEC | HCC | VPRPL | |||
| NSEI:GRINFRA | NSEI:HGINFRA | NSEI:PNCINFRA | NSEI:KEC | NSEI:HCC | NSEI:VPRPL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 13.1% | 33.4% | 20.9% | -6.5% | NM- | 58.5% | ||
| 3Y CAGR | 11.5% | 31.5% | 22.3% | -14.4% | NM- | 86.0% | ||
| Latest Twelve Months | 0.4% | 5.6% | 72.2% | 70.0% | -47.4% | 15.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.9% | 9.6% | 9.4% | 2.7% | 1.5% | 6.9% | ||
| Prior Fiscal Year | 15.3% | 10.7% | 8.3% | 1.0% | -0.6% | 7.8% | ||
| Latest Fiscal Year | 14.7% | 10.0% | 10.5% | 1.7% | 7.5% | 8.3% | ||
| Latest Twelve Months | 15.3% | 10.2% | 14.8% | 2.1% | 4.5% | 7.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.9x | 8.2x | 5.9x | 17.6x | 34.8x | 12.8x | ||
| Price / LTM Sales | 1.4x | 1.3x | 0.9x | 0.9x | 0.8x | 1.5x | ||
| LTM P/E Ratio | 9.2x | 13.3x | 6.3x | 43.5x | 17.1x | 20.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 6.3x | 13.3x | 43.5x | |||||
| Historical LTM P/E Ratio | 19.7x | 19.7x | 19.7x | |||||
| Selected P/E Multiple | 19.6x | 20.7x | 21.7x | |||||
| (x) LTM Net Income | 1,095 | 1,095 | 1,095 | |||||
| (=) Equity Value | 21,479 | 22,610 | 23,740 | |||||
| (/) Shares Outstanding | 124.6 | 124.6 | 124.6 | |||||
| Implied Value Range | 172.32 | 181.39 | 190.46 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 172.32 | 181.39 | 190.46 | 180.32 | ||||
| Upside / (Downside) | -4.4% | 0.6% | 5.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GRINFRA | HGINFRA | PNCINFRA | KEC | HCC | VPRPL | |
| Value of Common Equity | 106,975 | 73,278 | 72,049 | 196,602 | 46,178 | 22,476 | |
| (/) Shares Outstanding | 96.7 | 65.2 | 256.5 | 266.2 | 1,679.8 | 124.6 | |
| Implied Stock Price | 1,105.80 | 1,124.40 | 280.85 | 738.55 | 27.49 | 180.32 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,105.80 | 1,124.40 | 280.85 | 738.55 | 27.49 | 180.32 | |
| 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 | |