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 | 29,4x - 32,5x | 31,0x |
| Selected Fwd EBIT Multiple | 13,3x - 14,7x | 14,0x |
| Fair Value | ₹329,04 - ₹363,49 | ₹346,27 |
| Upside | 15,4% - 27,5% | 21,5% |
| Benchmarks | Ticker | Full Ticker |
| Steelman Telecom Limited | 543622 | BSE:543622 |
| HFCL Limited | HFCL | NSEI:HFCL |
| Tata Communications Limited | TATACOMM | NSEI:TATACOMM |
| GTL Infrastructure Limited | GTLINFRA | NSEI:GTLINFRA |
| Indus Towers Limited | INDUSTOWER | NSEI:INDUSTOWER |
| SAR Televenture Limited | SARTELE | NSEI:SARTELE |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| 543622 | HFCL | TATACOMM | GTLINFRA | INDUSTOWER | SARTELE | ||
| BSE:543622 | NSEI:HFCL | NSEI:TATACOMM | NSEI:GTLINFRA | NSEI:INDUSTOWER | NSEI:SARTELE | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | 5.4% | 21.0% | NM- | 33.1% | NM- | |
| 3Y CAGR | NM- | 1.3% | -3.3% | NM- | 24.8% | 1052.8% | |
| Latest Twelve Months | -752.0% | 23.2% | 0.4% | -79.0% | 72.7% | NM | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | -0.4% | 11.5% | 10.0% | -3.5% | 30.4% | -59.4% | |
| Prior Fiscal Year | 1.3% | 11.3% | 11.5% | -0.5% | 16.1% | 14.4% | |
| Latest Fiscal Year | -3.9% | 11.2% | 8.4% | 9.7% | 30.7% | 13.1% | |
| Latest Twelve Months | -4.5% | 12.5% | 7.8% | 7.2% | 48.8% | 14.0% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.90x | 2.72x | 2.47x | 3.82x | 3.78x | 3.85x | |
| EV / LTM EBITDA | 35.5x | 19.4x | 14.6x | 52.2x | 6.2x | 26.2x | |
| EV / LTM EBIT | -20.0x | 21.7x | 31.6x | 53.1x | 7.8x | 27.6x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -20.0x | 21.7x | 53.1x | ||||
| Historical EV / LTM EBIT | 0.0x | NM | 0.0x | ||||
| Selected EV / LTM EBIT | 29.4x | 31.0x | 32.5x | ||||
| (x) LTM EBIT | 388 | 388 | 388 | ||||
| (=) Implied Enterprise Value | 11,429 | 12,030 | 12,632 | ||||
| (-) Non-shareholder Claims * | 65 | 65 | 65 | ||||
| (=) Equity Value | 11,494 | 12,096 | 12,697 | ||||
| (/) Shares Outstanding | 37.1 | 37.1 | 37.1 | ||||
| Implied Value Range | 309.46 | 325.65 | 341.85 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 309.46 | 325.65 | 341.85 | 285.05 | |||
| Upside / (Downside) | 8.6% | 14.2% | 19.9% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | 543622 | HFCL | TATACOMM | GTLINFRA | INDUSTOWER | SARTELE | |
| Enterprise Value | 2,031 | 125,968 | 570,797 | 50,888 | 1,141,441 | 10,522 | |
| (+) Cash & Short Term Investments | 139 | 4,119 | 8,039 | 6,237 | 15,392 | 155 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 28 | 0 | |
| (-) Debt | (550) | (12,148) | (124,204) | (38,168) | (204,027) | (90) | |
| (-) Other Liabilities | (4) | 0 | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 1,616 | 117,939 | 454,632 | 18,957 | 952,834 | 10,587 | |
| (/) Shares Outstanding | 9.7 | 1,442.7 | 285.0 | 12,809.1 | 2,637.2 | 37.1 | |
| Implied Stock Price | 167.00 | 81.75 | 1,595.20 | 1.48 | 361.30 | 285.05 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 167.00 | 81.75 | 1,595.20 | 1.48 | 361.30 | 285.05 | |
| 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 | |