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 | 68,1x - 75,2x | 71,6x |
| Selected Fwd EBITDA Multiple | 35,2x - 39,0x | 37,1x |
| Fair Value | ₹2.001 - ₹2.209 | ₹2.105 |
| Upside | 12,3% - 24,0% | 18,1% |
| Benchmarks | Ticker | Full Ticker |
| Tejas Networks Limited | TEJASNET | NSEI:TEJASNET |
| Lenovo Group Limited | 992 | SEHK:992 |
| Inspur Electronic Information Industry Co., Ltd. | 977 | SZSE:000977 |
| NetApp, Inc. | NTA | DB:NTA |
| Hewlett Packard Enterprise Company | HPE | BVL:HPE |
| Netweb Technologies India Limited | NETWEB | NSEI:NETWEB |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| TEJASNET | 992 | 977 | NTA | HPE | NETWEB | ||
| NSEI:TEJASNET | SEHK:992 | SZSE:000977 | DB:NTA | BVL:HPE | NSEI:NETWEB | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | NM- | 8.8% | 15.0% | 9.1% | -1.5% | 81.8% | |
| 3Y CAGR | NM- | -6.0% | 1.6% | 7.0% | 1.4% | 66.8% | |
| Latest Twelve Months | 559.0% | 6.6% | 30.7% | 10.1% | -0.2% | 56.8% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | -7.3% | 5.2% | 2.7% | 21.9% | 16.8% | 13.7% | |
| Prior Fiscal Year | 6.4% | 5.3% | 2.5% | 23.8% | 17.4% | 13.9% | |
| Latest Fiscal Year | 11.8% | 4.7% | 1.9% | 25.0% | 16.8% | 13.7% | |
| Latest Twelve Months | 11.8% | 4.7% | 1.6% | 25.0% | 15.2% | 13.7% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 1.68x | 0.21x | 0.48x | 3.01x | 0.90x | 8.64x | |
| EV / LTM EBITDA | 14.3x | 4.5x | 30.4x | 12.1x | 6.0x | 62.9x | |
| EV / LTM EBIT | 16.6x | 6.8x | 36.4x | 13.9x | 12.1x | 66.7x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | 4.5x | 12.1x | 30.4x | ||||
| Historical EV / LTM EBITDA | 62.9x | 89.9x | 116.9x | ||||
| Selected EV / LTM EBITDA | 68.1x | 71.6x | 75.2x | ||||
| (x) LTM EBITDA | 1,577 | 1,577 | 1,577 | ||||
| (=) Implied Enterprise Value | 107,303 | 112,950 | 118,598 | ||||
| (-) Non-shareholder Claims * | 1,758 | 1,758 | 1,758 | ||||
| (=) Equity Value | 109,061 | 114,709 | 120,356 | ||||
| (/) Shares Outstanding | 56.7 | 56.7 | 56.7 | ||||
| Implied Value Range | 1,925.04 | 2,024.73 | 2,124.41 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 1,925.04 | 2,024.73 | 2,124.41 | 1,781.80 | |||
| Upside / (Downside) | 8.0% | 13.6% | 19.2% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | TEJASNET | 992 | 977 | NTA | HPE | NETWEB | |
| Enterprise Value | 150,326 | 14,662 | 68,837 | 19,634 | 23,728 | 99,188 | |
| (+) Cash & Short Term Investments | 8,158 | 4,844 | 17,740 | 3,853 | 10,997 | 1,795 | |
| (+) Investments & Other | 4 | 1,825 | 425 | 126 | 1,216 | 42 | |
| (-) Debt | (34,069) | (5,733) | (14,814) | (3,491) | (17,558) | (79) | |
| (-) Other Liabilities | 0 | (1,138) | (332) | 0 | (60) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 124,420 | 14,460 | 71,855 | 20,122 | 18,323 | 100,946 | |
| (/) Shares Outstanding | 176.6 | 12,404.7 | 1,472.1 | 200.4 | 1,170.8 | 56.7 | |
| Implied Stock Price | 704.45 | 1.17 | 48.81 | 100.43 | 15.65 | 1,781.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.13 | 1.00 | 1.15 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 704.45 | 9.15 | 48.81 | 87.06 | 15.65 | 1,781.80 | |
| Trading Currency | INR | HKD | CNY | EUR | USD | INR | |
| FX Rate to Reporting Currency | 1.00 | 0.13 | 1.00 | 1.15 | 1.00 | 1.00 | |