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 EBITDA Multiple | 26,6x - 29,4x | 28,0x |
| Selected Fwd EBITDA Multiple | 28,5x - 31,5x | 30,0x |
| Fair Value | ₹496,25 - ₹555,02 | ₹525,63 |
| Upside | 16,6% - 30,4% | 23,5% |
| Benchmarks | Ticker | Full Ticker |
| BEW Engineering Limited | BEWLTD | NSEI:BEWLTD |
| Standard Glass Lining Technology Limited | 544333 | BSE:544333 |
| GMM Pfaudler Limited | 505255 | BSE:505255 |
| Thermax Limited | 500411 | BSE:500411 |
| The Anup Engineering Limited | 542460 | BSE:542460 |
| HLE Glascoat Limited | HLEGLAS | NSEI:HLEGLAS |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| BEWLTD | 544333 | 505255 | 500411 | 542460 | HLEGLAS | ||
| NSEI:BEWLTD | BSE:544333 | BSE:505255 | BSE:500411 | BSE:542460 | NSEI:HLEGLAS | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | 38.6% | NM- | 27.9% | 18.3% | 19.2% | 12.5% | |
| 3Y CAGR | 42.8% | 41.1% | 11.7% | 30.5% | 33.2% | 6.1% | |
| Latest Twelve Months | 72.2% | 18.3% | -17.0% | 15.6% | 30.5% | 15.7% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 14.5% | 16.8% | 13.4% | 7.4% | 23.1% | 15.5% | |
| Prior Fiscal Year | 13.8% | 16.7% | 12.6% | 8.4% | 23.0% | 11.9% | |
| Latest Fiscal Year | 19.8% | 17.5% | 11.3% | 8.7% | 22.5% | 13.0% | |
| Latest Twelve Months | 24.8% | 17.5% | 11.3% | 8.7% | 22.5% | 13.0% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 2.00x | 5.90x | 1.71x | 3.58x | 7.60x | 3.24x | |
| EV / LTM EBITDA | 8.1x | 33.7x | 15.2x | 40.9x | 33.7x | 24.9x | |
| EV / LTM EBIT | 8.4x | 37.6x | 25.3x | 49.6x | 39.4x | 32.1x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | 8.1x | 33.7x | 40.9x | ||||
| Historical EV / LTM EBITDA | 24.9x | 29.2x | 72.5x | ||||
| Selected EV / LTM EBITDA | 26.6x | 28.0x | 29.4x | ||||
| (x) LTM EBITDA | 1,336 | 1,336 | 1,336 | ||||
| (=) Implied Enterprise Value | 35,517 | 37,386 | 39,255 | ||||
| (-) Non-shareholder Claims * | (4,235) | (4,235) | (4,235) | ||||
| (=) Equity Value | 31,282 | 33,151 | 35,021 | ||||
| (/) Shares Outstanding | 68.3 | 68.3 | 68.3 | ||||
| Implied Value Range | 458.24 | 485.63 | 513.01 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 458.24 | 485.63 | 513.01 | 425.50 | |||
| Upside / (Downside) | 7.7% | 14.1% | 20.6% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | BEWLTD | 544333 | 505255 | 500411 | 542460 | HLEGLAS | |
| Enterprise Value | 2,126 | 36,168 | 54,795 | 370,447 | 55,839 | 33,282 | |
| (+) Cash & Short Term Investments | 14 | 1,216 | 4,671 | 27,225 | 263 | 522 | |
| (+) Investments & Other | 81 | 20 | 0 | 1,307 | 0 | 0 | |
| (-) Debt | (485) | (678) | (8,504) | (17,177) | (324) | (3,807) | |
| (-) Other Liabilities | 0 | (59) | (68) | (57) | 0 | (950) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 1,736 | 36,667 | 50,894 | 381,745 | 55,778 | 29,047 | |
| (/) Shares Outstanding | 10.3 | 199.5 | 45.0 | 112.6 | 20.0 | 68.3 | |
| Implied Stock Price | 168.20 | 183.80 | 1,132.05 | 3,389.65 | 2,785.20 | 425.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 168.20 | 183.80 | 1,132.05 | 3,389.65 | 2,785.20 | 425.50 | |
| 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 | |