| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 500411 | BEWLTD | 544333 | 505255 | 542460 | | HLEGLAS | |
| BSE:500411 | NSEI:BEWLTD | BSE:544333 | BSE:505255 | BSE:542460 | | NSEI:HLEGLAS | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 9.3% | 18.9% | NM- | 47.0% | 17.8% | | 21.9% | |
| 3Y CAGR | 24.8% | 26.7% | NM- | 51.0% | 25.4% | | 25.9% | |
| Latest Twelve Months | 13.5% | -13.9% | NM | -12.3% | 24.2% | | 4.3% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 5.8% | 13.6% | 15.7% | 10.3% | 19.9% | | 13.7% | |
| Prior Fiscal Year | 6.3% | 12.9% | 15.7% | 9.7% | 17.1% | | 12.6% | |
| Latest Fiscal Year | 7.6% | 19.1% | 15.7% | 9.6% | 19.9% | | 9.7% | |
| Latest Twelve Months | 7.7% | 23.8% | 16.3% | 7.2% | 19.4% | | 9.7% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 3.79x | 1.76x | 4.47x | 1.68x | 9.84x | | 2.03x | |
| EV / LTM EBIT | 49.3x | 7.4x | 27.4x | 23.2x | 50.6x | | 20.9x | |
| Price / LTM Sales | 3.93x | 1.40x | 4.38x | 1.50x | 9.86x | | 1.64x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 1.68x | 3.79x | 9.84x | | | | | |
| Historical EV / LTM Revenue | 2.99x | 4.11x | 13.52x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 2.85x | 3.00x | 3.15x | | | | | |
| (x) LTM Revenue | 10,010 | 10,010 | 10,010 | | | | | |
| (=) Implied Enterprise Value | 28,547 | 30,049 | 31,552 | | | | | |
| (-) Non-shareholder Claims * | (3,081) | (3,081) | (3,081) | | | | | |
| (=) Equity Value | 25,466 | 26,969 | 28,471 | | | | | |
| (/) Shares Outstanding | 68.3 | 68.3 | 68.3 | | | | | |
| Implied Value Range | 373.05 | 395.06 | 417.06 | | | | | |
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 373.05 | 395.06 | 417.06 | | 237.42 | | | |
| Upside / (Downside) | 57.1% | 66.4% | 75.7% | | | | | |