Sayfa yüklenirken bir hata oluştu.
Teknik ekibimiz bilgilendirildi, ancak sorunun devam etmesi durumunda lütfen e-posta destek widget ile bize ulaşın.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBIT Multiple | 3,4x - 3,8x | 3,6x |
| Selected Fwd EBIT Multiple | 3,5x - 3,9x | 3,7x |
| Fair Value | ₹53,15 - ₹55,34 | ₹54,25 |
| Upside | 39,2% - 45,0% | 42,1% |
| Benchmarks | Ticker | Full Ticker |
| Transwind Infrastructures Limited | TRANSWIND | NSEI:TRANSWIND |
| Jyoti Structures Limited | 513250 | BSE:513250 |
| Shristi Infrastructure Development Corporation Limited | 511411 | BSE:511411 |
| R.P.P. Infra Projects Limited | 533284 | BSE:533284 |
| Salasar Techno Engineering Limited | 540642 | BSE:540642 |
| Coral India Finance and Housing Limited | CORALFINAC | NSEI:CORALFINAC |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| TRANSWIND | 513250 | 511411 | 533284 | 540642 | CORALFINAC | ||
| NSEI:TRANSWIND | BSE:513250 | BSE:511411 | BSE:533284 | BSE:540642 | NSEI:CORALFINAC | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 23.0% | NM- | NM- | 6.8% | 10.2% | 18.2% | |
| 3Y CAGR | NM- | NM- | NM- | 29.0% | 29.8% | 14.5% | |
| Latest Twelve Months | 122.7% | 750.9% | -366.8% | 66.8% | 3.4% | 3.0% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 0.2% | 13286.7% | -12.3% | 5.5% | 8.7% | 76.8% | |
| Prior Fiscal Year | 2.4% | -7.7% | -2.5% | 3.9% | 8.3% | 72.8% | |
| Latest Fiscal Year | 5.1% | 0.4% | -27.3% | 6.1% | 9.3% | 77.1% | |
| Latest Twelve Months | 5.8% | 3.4% | -152.5% | 7.1% | 8.3% | 81.4% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.82x | 7.32x | 33.69x | 0.32x | 1.33x | 0.74x | |
| EV / LTM EBITDA | 11.2x | 136.5x | -12.0x | 4.1x | 14.4x | 0.9x | |
| EV / LTM EBIT | 14.1x | 213.8x | -22.1x | 4.5x | 16.0x | 0.9x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -22.1x | 14.1x | 213.8x | ||||
| Historical EV / LTM EBIT | 1.8x | 4.1x | 9.6x | ||||
| Selected EV / LTM EBIT | 3.4x | 3.6x | 3.8x | ||||
| (x) LTM EBIT | 251 | 251 | 251 | ||||
| (=) Implied Enterprise Value | 853 | 898 | 942 | ||||
| (-) Non-shareholder Claims * | 1,302 | 1,302 | 1,302 | ||||
| (=) Equity Value | 2,155 | 2,199 | 2,244 | ||||
| (/) Shares Outstanding | 40.3 | 40.3 | 40.3 | ||||
| Implied Value Range | 53.46 | 54.57 | 55.69 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 53.46 | 54.57 | 55.69 | 38.18 | |||
| Upside / (Downside) | 40.0% | 42.9% | 45.9% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | TRANSWIND | 513250 | 511411 | 533284 | 540642 | CORALFINAC | |
| Enterprise Value | 141 | 33,834 | 4,817 | 4,969 | 17,703 | 237 | |
| (+) Cash & Short Term Investments | 7 | 851 | 36 | 627 | 249 | 1,302 | |
| (+) Investments & Other | 6 | 0 | 0 | 0 | 0 | 0 | |
| (-) Debt | (31) | (19,321) | (4,035) | (344) | (3,706) | 0 | |
| (-) Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 124 | 15,364 | 819 | 5,252 | 14,246 | 1,539 | |
| (/) Shares Outstanding | 6.7 | 901.1 | 22.2 | 38.2 | 1,726.8 | 40.3 | |
| Implied Stock Price | 18.50 | 17.05 | 36.90 | 137.55 | 8.25 | 38.18 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 18.50 | 17.05 | 36.90 | 137.55 | 8.25 | 38.18 | |
| 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 | |