| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| ORIANA | 543416 | 513250 | 531556 | 533167 | | GENSOL | |
| NSEI:ORIANA | BSE:543416 | BSE:513250 | BSE:531556 | BSE:533167 | | NSEI:GENSOL | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | NM- | 28.3% | 19.9% | 16.0% | 16.1% | | 63.2% | |
| 3Y CAGR | 131.7% | 29.9% | NM- | 16.4% | -3.8% | | 146.9% | |
| Latest Twelve Months | NM | 95.4% | -3.4% | -6.7% | -51.1% | | 76.4% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 16.0% | 6.7% | 13286.7% | 76.8% | -2.4% | | 13.3% | |
| Prior Fiscal Year | 14.0% | 5.5% | -7.7% | 72.8% | -1.3% | | 14.6% | |
| Latest Fiscal Year | 20.5% | 8.3% | 0.4% | 77.1% | -0.9% | | 16.3% | |
| Latest Twelve Months | 20.7% | 7.9% | 3.4% | 81.4% | -2.4% | | 20.5% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 3.79x | 1.93x | 7.32x | 0.74x | 3.73x | | 1.43x | |
| EV / LTM EBIT | 18.3x | 24.3x | 213.8x | 0.9x | -154.9x | | 7.0x | |
| Price / LTM Sales | 3.70x | 1.72x | 3.33x | 4.96x | 3.39x | | 0.55x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.74x | 3.73x | 7.32x | | | | | |
| Historical EV / LTM Revenue | 2.79x | 4.42x | 5.50x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 1.72x | 1.81x | 1.90x | | | | | |
| (x) LTM Revenue | 12,751 | 12,751 | 12,751 | | | | | |
| (=) Implied Enterprise Value | 21,887 | 23,039 | 24,191 | | | | | |
| (-) Non-shareholder Claims * | (11,153) | (11,153) | (11,153) | | | | | |
| (=) Equity Value | 10,735 | 11,887 | 13,039 | | | | | |
| (/) Shares Outstanding | 37.9 | 37.9 | 37.9 | | | | | |
| Implied Value Range | 283.45 | 313.86 | 344.28 | | | | | |
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 283.45 | 313.86 | 344.28 | | 184.50 | | | |
| Upside / (Downside) | 53.6% | 70.1% | 86.6% | | | | | |