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 | 35,4x - 39,1x | 37,2x |
| Selected Fwd EBIT Multiple | 37,0x - 40,9x | 38,9x |
| Fair Value | ₹576,90 - ₹642,69 | ₹609,80 |
| Upside | 15,3% - 28,5% | 21,9% |
| Benchmarks | Ticker | Full Ticker |
| GMM Pfaudler Limited | 505255 | BSE:505255 |
| The Anup Engineering Limited | 542460 | BSE:542460 |
| Thermax Limited | 500411 | BSE:500411 |
| BEW Engineering Limited | BEWLTD | NSEI:BEWLTD |
| Standard Glass Lining Technology Limited | 544333 | BSE:544333 |
| HLE Glascoat Limited | HLEGLAS | NSEI:HLEGLAS |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| 505255 | 542460 | 500411 | BEWLTD | 544333 | HLEGLAS | ||
| BSE:505255 | BSE:542460 | BSE:500411 | NSEI:BEWLTD | BSE:544333 | NSEI:HLEGLAS | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 18.9% | 18.9% | 21.5% | 42.4% | NM- | 10.0% | |
| 3Y CAGR | 12.5% | 34.5% | 34.4% | 25.9% | 38.4% | 1.9% | |
| Latest Twelve Months | -22.4% | 32.0% | 23.8% | -15.7% | NM | 42.6% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 9.5% | 19.5% | 6.0% | 14.5% | 15.7% | 13.2% | |
| Prior Fiscal Year | 9.4% | 19.9% | 7.1% | 19.2% | 15.7% | 9.7% | |
| Latest Fiscal Year | 6.8% | 19.4% | 7.3% | 14.6% | 15.7% | 10.5% | |
| Latest Twelve Months | 7.1% | 19.5% | 8.0% | 14.6% | 15.6% | 10.9% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 1.62x | 6.44x | 3.34x | 1.73x | 5.30x | 3.54x | |
| EV / LTM EBITDA | 16.1x | 28.4x | 35.6x | 11.0x | 30.2x | 25.5x | |
| EV / LTM EBIT | 22.8x | 33.1x | 41.9x | 11.6x | 33.9x | 32.4x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 11.6x | 33.1x | 41.9x | ||||
| Historical EV / LTM EBIT | 21.6x | 32.7x | 79.3x | ||||
| Selected EV / LTM EBIT | 35.4x | 37.2x | 39.1x | ||||
| (x) LTM EBIT | 1,186 | 1,186 | 1,186 | ||||
| (=) Implied Enterprise Value | 41,923 | 44,129 | 46,336 | ||||
| (-) Non-shareholder Claims * | (3,285) | (3,285) | (3,285) | ||||
| (=) Equity Value | 38,638 | 40,844 | 43,051 | ||||
| (/) Shares Outstanding | 68.3 | 68.3 | 68.3 | ||||
| Implied Value Range | 565.99 | 598.31 | 630.63 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 565.99 | 598.31 | 630.63 | 500.15 | |||
| Upside / (Downside) | 13.2% | 19.6% | 26.1% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | 505255 | 542460 | 500411 | BEWLTD | 544333 | HLEGLAS | |
| Enterprise Value | 52,998 | 47,802 | 345,648 | 2,337 | 34,111 | 37,428 | |
| (+) Cash & Short Term Investments | 4,448 | 241 | 27,200 | 14 | 2,675 | 522 | |
| (+) Investments & Other | 0 | 0 | 0 | 84 | 0 | 0 | |
| (-) Debt | (8,504) | (340) | (17,177) | (578) | (678) | (3,807) | |
| (-) 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 | 48,943 | 47,703 | 355,672 | 1,856 | 36,108 | 34,143 | |
| (/) Shares Outstanding | 45.0 | 20.0 | 112.6 | 13.1 | 199.5 | 68.3 | |
| Implied Stock Price | 1,088.65 | 2,382.00 | 3,157.60 | 142.00 | 181.00 | 500.15 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,088.65 | 2,382.00 | 3,157.60 | 142.00 | 181.00 | 500.15 | |
| 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 | |