Si è verificato un errore durante il caricamento della pagina.
Il nostro team è stato avvisato ma contattaci tramite il Widget assistenza email se il problema persiste.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBIT Multiple | 36,6x - 40,5x | 38,6x |
| Selected Fwd EBIT Multiple | 33,6x - 37,1x | 35,3x |
| Fair Value | ₹500,40 - ₹559,60 | ₹530 |
| Upside | 18,3% - 32,3% | 25,3% |
| Benchmarks | Ticker | Full Ticker |
| The Anup Engineering Limited | 542460 | BSE:542460 |
| GMM Pfaudler Limited | 505255 | BSE:505255 |
| Thermax Limited | 500411 | BSE:500411 |
| BEW Engineering Limited | BEWLTD | NSEI:BEWLTD |
| Standard Glass Lining Technology Limited | 544333 | BSE:544333 |
| HLE Glascoat Limited | HLEGLAS | NSEI:HLEGLAS |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| 542460 | 505255 | 500411 | BEWLTD | 544333 | HLEGLAS | ||
| BSE:542460 | BSE:505255 | BSE:500411 | NSEI:BEWLTD | BSE:544333 | NSEI:HLEGLAS | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 18.8% | 18.9% | 21.5% | 42.4% | NM- | 9.2% | |
| 3Y CAGR | 34.3% | 12.5% | 34.4% | 25.9% | 38.4% | 0.6% | |
| Latest Twelve Months | 29.8% | -33.4% | 13.5% | -12.4% | 12.6% | 11.0% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 19.7% | 9.9% | 5.8% | 14.5% | 15.7% | 13.4% | |
| Prior Fiscal Year | 19.9% | 9.4% | 7.1% | 19.1% | 15.7% | 9.7% | |
| Latest Fiscal Year | 19.4% | 6.8% | 7.3% | 14.9% | 15.7% | 10.1% | |
| Latest Twelve Months | 19.4% | 6.8% | 7.3% | 14.9% | 15.7% | 10.1% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 7.37x | 1.93x | 4.00x | 1.56x | 5.69x | 3.22x | |
| EV / LTM EBITDA | 32.7x | 19.6x | 46.4x | 9.9x | 32.5x | 24.8x | |
| EV / LTM EBIT | 38.2x | 28.5x | 55.2x | 10.5x | 36.3x | 31.9x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 10.5x | 36.3x | 55.2x | ||||
| Historical EV / LTM EBIT | 31.9x | 32.7x | 79.3x | ||||
| Selected EV / LTM EBIT | 36.6x | 38.6x | 40.5x | ||||
| (x) LTM EBIT | 1,039 | 1,039 | 1,039 | ||||
| (=) Implied Enterprise Value | 38,057 | 40,060 | 42,063 | ||||
| (-) Non-shareholder Claims * | (4,235) | (4,235) | (4,235) | ||||
| (=) Equity Value | 33,823 | 35,826 | 37,829 | ||||
| (/) Shares Outstanding | 68.3 | 68.3 | 68.3 | ||||
| Implied Value Range | 495.46 | 524.80 | 554.14 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 495.46 | 524.80 | 554.14 | 423.00 | |||
| Upside / (Downside) | 17.1% | 24.1% | 31.0% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | 542460 | 505255 | 500411 | BEWLTD | 544333 | HLEGLAS | |
| Enterprise Value | 54,057 | 61,743 | 412,416 | 2,112 | 34,100 | 33,111 | |
| (+) Cash & Short Term Investments | 241 | 4,448 | 27,200 | 14 | 2,675 | 522 | |
| (+) Investments & Other | 0 | 0 | 3,728 | 84 | 0 | 0 | |
| (-) Debt | (340) | (8,504) | (17,177) | (578) | (678) | (3,807) | |
| (-) Other Liabilities | 0 | (68) | (57) | 0 | (59) | (950) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 53,958 | 57,619 | 426,111 | 1,631 | 36,038 | 28,876 | |
| (/) Shares Outstanding | 20.0 | 45.0 | 112.6 | 10.3 | 199.5 | 68.3 | |
| Implied Stock Price | 2,694.35 | 1,281.65 | 3,782.95 | 158.05 | 180.65 | 423.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,694.35 | 1,281.65 | 3,782.95 | 158.05 | 180.65 | 423.00 | |
| 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 | |