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 | 30,9x - 34,1x | 32,5x |
| Selected Fwd EBIT Multiple | 16,7x - 18,5x | 17,6x |
| Fair Value | ₹141,06 - ₹157,12 | ₹149,09 |
| Upside | 5,8% - 17,8% | 11,8% |
| Benchmarks | Ticker | Full Ticker |
| Pace E-Commerce Ventures Limited | 543637 | BSE:543637 |
| 7NR Retail Limited | 540615 | BSE:540615 |
| D. P. Abhushan Limited | DPABHUSHAN | NSEI:DPABHUSHAN |
| Sai Silks (Kalamandir) Limited | KALAMANDIR | NSEI:KALAMANDIR |
| Arvind Fashions Limited | ARVINDFASN | NSEI:ARVINDFASN |
| REDTAPE Limited | REDTAPE | NSEI:REDTAPE |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| 543637 | 540615 | DPABHUSHAN | KALAMANDIR | ARVINDFASN | REDTAPE | ||
| BSE:543637 | BSE:540615 | NSEI:DPABHUSHAN | NSEI:KALAMANDIR | NSEI:ARVINDFASN | NSEI:REDTAPE | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | NM- | 29.4% | 19.2% | 15.5% | NM- | |
| 3Y CAGR | 111.8% | NM- | 26.1% | 70.8% | NM- | NM- | |
| Latest Twelve Months | 284.9% | 18.6% | 84.8% | -3.4% | 29.2% | 4.4% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 6.7% | -8.8% | 4.1% | 10.7% | -1.2% | 13.7% | |
| Prior Fiscal Year | 4.8% | -0.6% | 3.6% | 12.7% | 5.8% | 13.4% | |
| Latest Fiscal Year | 6.8% | -13.9% | 4.1% | 11.9% | 6.7% | 14.0% | |
| Latest Twelve Months | 6.8% | -16.2% | 4.8% | 11.0% | 7.4% | 12.7% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.47x | 1.70x | 1.05x | 1.32x | 1.46x | 3.96x | |
| EV / LTM EBITDA | 5.6x | -14.3x | 21.7x | 10.3x | 17.7x | 28.4x | |
| EV / LTM EBIT | 6.9x | -10.5x | 22.1x | 12.0x | 19.7x | 31.2x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -10.5x | 12.0x | 22.1x | ||||
| Historical EV / LTM EBIT | 38.8x | 38.8x | 38.8x | ||||
| Selected EV / LTM EBIT | 30.9x | 32.5x | 34.1x | ||||
| (x) LTM EBIT | 2,564 | 2,564 | 2,564 | ||||
| (=) Implied Enterprise Value | 79,212 | 83,381 | 87,550 | ||||
| (-) Non-shareholder Claims * | (6,392) | (6,392) | (6,392) | ||||
| (=) Equity Value | 72,820 | 76,989 | 81,158 | ||||
| (/) Shares Outstanding | 552.8 | 552.8 | 552.8 | ||||
| Implied Value Range | 131.73 | 139.27 | 146.81 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 131.73 | 139.27 | 146.81 | 133.35 | |||
| Upside / (Downside) | -1.2% | 4.4% | 10.1% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | 543637 | 540615 | DPABHUSHAN | KALAMANDIR | ARVINDFASN | REDTAPE | |
| Enterprise Value | 265 | 128 | 33,073 | 18,797 | 64,357 | 80,109 | |
| (+) Cash & Short Term Investments | 14 | 25 | 294 | 2,612 | 1,511 | 114 | |
| (+) Investments & Other | 307 | 0 | 0 | 0 | 0 | 0 | |
| (-) Debt | (79) | (37) | (1,981) | (4,000) | (11,735) | (6,506) | |
| (-) 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 | 507 | 117 | 31,385 | 17,409 | 54,133 | 73,717 | |
| (/) Shares Outstanding | 22.5 | 28.0 | 22.7 | 153.4 | 133.3 | 552.8 | |
| Implied Stock Price | 22.48 | 4.18 | 1,385.00 | 113.51 | 406.00 | 133.35 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 22.48 | 4.18 | 1,385.00 | 113.51 | 406.00 | 133.35 | |
| 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 | |