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 | 1.0x - 1.1x | 1.0x |
| Selected Fwd Ps Multiple | 0.7x - 0.8x | 0.7x |
| Fair Value | ₹9.20 - ₹10.17 | ₹9.69 |
| Upside | 48.4% - 64.0% | 56.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| G-Tec Jainx Education Limited | - | NSEI:GTECJAINX |
| Touchwood Entertainment Limited | - | NSEI:TOUCHWOOD |
| Veranda Learning Solutions Limited | 54,351,400.0% | BSE:543514 |
| Shangar Décor Limited | 54,025,900.0% | BSE:540259 |
| Tree House Education & Accessories Limited | 53,354,000.0% | BSE:533540 |
| Zee Learn Limited | - | NSEI:ZEELEARN |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| GTECJAINX | TOUCHWOOD | 543514 | 540259 | 533540 | ZEELEARN | |||
| NSEI:GTECJAINX | NSEI:TOUCHWOOD | BSE:543514 | BSE:540259 | BSE:533540 | NSEI:ZEELEARN | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 7.2% | 0.6% | NM- | 15.9% | 17.4% | -7.2% | ||
| 3Y CAGR | 89.6% | 49.0% | 422.2% | 55.7% | 15.6% | 11.5% | ||
| Latest Twelve Months | -11.6% | 83.5% | 49.4% | 235.9% | -29.2% | -6.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -56.9% | 6.9% | -65.6% | 2.3% | -572.4% | -22.2% | ||
| Prior Fiscal Year | 15.3% | 6.7% | -49.1% | 2.1% | -444.3% | -136.8% | ||
| Latest Fiscal Year | -1.4% | 9.8% | -22.0% | 5.8% | -46.3% | 45.7% | ||
| Latest Twelve Months | -40.1% | 8.0% | -63.5% | 14.0% | -38.0% | 50.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -12.3x | 9.6x | -17.1x | 10.0x | -1.5x | 7.4x | ||
| Price / LTM Sales | 3.7x | 1.3x | 3.4x | 2.2x | 5.1x | 0.6x | ||
| LTM P/E Ratio | -9.4x | 16.2x | -5.4x | 15.5x | -13.5x | 1.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.3x | 3.4x | 5.1x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.7x | 1.9x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.0x | 1.1x | |||||
| (x) LTM Sales | 3,297 | 3,297 | 3,297 | |||||
| (=) Equity Value | 3,225 | 3,394 | 3,564 | |||||
| (/) Shares Outstanding | 327.1 | 327.1 | 327.1 | |||||
| Implied Value Range | 9.86 | 10.38 | 10.90 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 9.86 | 10.38 | 10.90 | 6.20 | ||||
| Upside / (Downside) | 59.0% | 67.4% | 75.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GTECJAINX | TOUCHWOOD | 543514 | 540259 | 533540 | ZEELEARN | |
| Value of Common Equity | 294 | 842 | 15,824 | 460 | 417 | 2,028 | |
| (/) Shares Outstanding | 10.2 | 11.1 | 74.4 | 489.6 | 42.3 | 327.1 | |
| Implied Stock Price | 28.82 | 75.99 | 212.70 | 0.94 | 9.85 | 6.20 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 28.82 | 75.99 | 212.70 | 0.94 | 9.85 | 6.20 | |
| 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 | |