このページの読み込み中にエラーが発生したようです.
当社チームに通知しましたが、問題が続くようでしたらEメールサポートウィジェットを使ってご連絡ください。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 4.8x - 5.3x | 5.1x |
| Selected Fwd Ps Multiple | 4.3x - 4.8x | 4.5x |
| Fair Value | ₹309.69 - ₹342.29 | ₹325.99 |
| Upside | -12.0% - -2.8% | -7.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Silver Pearl Hospitality & Luxury Spaces Limited | 54,353,600.0% | BSE:543536 |
| Best Eastern Hotels Limited | 50,866,400.0% | BSE:508664 |
| Royale Manor Hotels and Industries Limited | 52,664,000.0% | BSE:526640 |
| Devyani International Limited | 54,333,000.0% | BSE:543330 |
| Aruna Hotels Limited | 50,001,600.0% | BSE:500016 |
| EIH Associated Hotels Limited | 52,312,700.0% | BSE:523127 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 543536 | 508664 | 526640 | 543330 | 500016 | 523127 | |||
| BSE:543536 | BSE:508664 | BSE:526640 | BSE:543330 | BSE:500016 | BSE:523127 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 68.2% | 3.7% | 0.2% | 22.1% | 195.3% | 7.5% | ||
| 3Y CAGR | 82.7% | 38.4% | 45.2% | 46.3% | 282.9% | 56.0% | ||
| Latest Twelve Months | 212.6% | 6.4% | 0.4% | 46.6% | 87.2% | 11.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.9% | -6.5% | 11.9% | 3.5% | -3194.7% | 8.5% | ||
| Prior Fiscal Year | -3.1% | 7.7% | 17.1% | 8.8% | -453.9% | 19.2% | ||
| Latest Fiscal Year | 9.2% | 2.3% | 18.0% | 1.3% | -26.0% | 21.1% | ||
| Latest Twelve Months | 12.6% | -2.7% | 12.5% | 0.3% | -4.3% | 20.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 13.4x | 31.0x | 20.3x | 40.2x | 48.9x | 16.9x | ||
| Price / LTM Sales | 5.0x | 3.5x | 3.3x | 3.8x | 1.6x | 5.3x | ||
| LTM P/E Ratio | 39.4x | -128.0x | 26.6x | 1101.0x | -36.7x | 26.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.6x | 3.5x | 5.0x | |||||
| Historical LTM P/S Ratio | 2.4x | 5.6x | 7.3x | |||||
| Selected Price / Sales Multiple | 4.8x | 5.1x | 5.3x | |||||
| (x) LTM Sales | 4,008 | 4,008 | 4,008 | |||||
| (=) Equity Value | 19,241 | 20,254 | 21,266 | |||||
| (/) Shares Outstanding | 60.9 | 60.9 | 60.9 | |||||
| Implied Value Range | 315.75 | 332.37 | 348.99 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 315.75 | 332.37 | 348.99 | 352.10 | ||||
| Upside / (Downside) | -10.3% | -5.6% | -0.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 543536 | 508664 | 526640 | 543330 | 500016 | 523127 | |
| Value of Common Equity | 67 | 216 | 773 | 180,699 | 307 | 21,456 | |
| (/) Shares Outstanding | 7.9 | 16.9 | 19.8 | 1,206.3 | 33.9 | 60.9 | |
| Implied Stock Price | 8.50 | 12.80 | 39.00 | 149.80 | 9.07 | 352.10 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8.50 | 12.80 | 39.00 | 149.80 | 9.07 | 352.10 | |
| 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 | |