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 | 12,4x - 13,7x | 13,0x |
| Selected Fwd EBITDA Multiple | 14,0x - 15,5x | 14,8x |
| Fair Value | ₹413,09 - ₹481,43 | ₹447,26 |
| Upside | -0,5% - 15,9% | 7,7% |
| Benchmarks | Ticker | Full Ticker |
| Veto Switchgears and Cables Limited | VETO | NSEI:VETO |
| Dynamic Cables Limited | DYCL | NSEI:DYCL |
| Finolex Cables Limited | FINCABLES | NSEI:FINCABLES |
| Akanksha Power and Infrastructure Limited | AKANKSHA | NSEI:AKANKSHA |
| V-Guard Industries Limited | VGUARD | NSEI:VGUARD |
| Universal Cables Limited | UNIVCABLES | NSEI:UNIVCABLES |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| VETO | DYCL | FINCABLES | AKANKSHA | VGUARD | UNIVCABLES | ||
| NSEI:VETO | NSEI:DYCL | NSEI:FINCABLES | NSEI:AKANKSHA | NSEI:VGUARD | NSEI:UNIVCABLES | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | 8.3% | 9.6% | 4.1% | 21.8% | 12.4% | -1.2% | |
| 3Y CAGR | 8.6% | 43.5% | 15.4% | -6.3% | 9.5% | 20.4% | |
| Latest Twelve Months | -24.2% | 36.4% | -7.2% | NM | 28.0% | 14.3% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 12.5% | 9.6% | 12.1% | 10.3% | 9.1% | 8.2% | |
| Prior Fiscal Year | 12.1% | 9.5% | 11.3% | 11.4% | 7.3% | 8.7% | |
| Latest Fiscal Year | 10.5% | 10.1% | 11.7% | 10.0% | 8.3% | 8.3% | |
| Latest Twelve Months | 8.9% | 10.3% | 10.3% | 10.8% | 8.8% | 7.7% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.75x | 1.42x | 2.08x | 2.83x | 2.95x | 0.98x | |
| EV / LTM EBITDA | 8.4x | 13.8x | 20.2x | 26.2x | 33.6x | 12.7x | |
| EV / LTM EBIT | 9.3x | 15.4x | 21.9x | 30.1x | 38.6x | 14.7x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | 8.4x | 20.2x | 33.6x | ||||
| Historical EV / LTM EBITDA | 4.8x | 9.8x | 14.9x | ||||
| Selected EV / LTM EBITDA | 12.4x | 13.0x | 13.7x | ||||
| (x) LTM EBITDA | 1,785 | 1,785 | 1,785 | ||||
| (=) Implied Enterprise Value | 22,112 | 23,276 | 24,440 | ||||
| (-) Non-shareholder Claims * | (8,191) | (8,191) | (8,191) | ||||
| (=) Equity Value | 13,921 | 15,085 | 16,248 | ||||
| (/) Shares Outstanding | 34.7 | 34.7 | 34.7 | ||||
| Implied Value Range | 401.23 | 434.77 | 468.31 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 401.23 | 434.77 | 468.31 | 415.25 | |||
| Upside / (Downside) | -3.4% | 4.7% | 12.8% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | VETO | DYCL | FINCABLES | AKANKSHA | VGUARD | UNIVCABLES | |
| Enterprise Value | 2,179 | 13,243 | 106,553 | 1,782 | 158,761 | 22,598 | |
| (+) Cash & Short Term Investments | 22 | 1,078 | 27,546 | 107 | 1,512 | 79 | |
| (+) Investments & Other | 0 | 0 | 0 | 62 | 0 | 0 | |
| (-) Debt | (161) | (1,177) | (186) | (209) | (2,556) | (8,270) | |
| (-) 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 | 2,040 | 13,144 | 133,914 | 1,741 | 157,717 | 14,407 | |
| (/) Shares Outstanding | 19.1 | 24.2 | 152.9 | 18.5 | 435.8 | 34.7 | |
| Implied Stock Price | 106.73 | 542.50 | 875.60 | 94.00 | 361.90 | 415.25 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 106.73 | 542.50 | 875.60 | 94.00 | 361.90 | 415.25 | |
| 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 | |