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 P/E Multiple | -41.9x - -46.3x | -44.1x |
| Selected Fwd P/E Multiple | 52.3x - 57.8x | 55.1x |
| Fair Value | ₹219.13 - ₹242.20 | ₹230.66 |
| Upside | -11.6% - -2.3% | -7.0% |
| Benchmarks | - | Full Ticker |
| Macrotech Developers Limited | - | NSEI:LODHA |
| AGI Infra Limited | - | NSEI:AGIIL |
| DLF Limited | - | NSEI:DLF |
| Suratwwala Business Group Limited | - | NSEI:SBGLP |
| Kolte-Patil Developers Limited | - | NSEI:KOLTEPATIL |
| Puravankara Limited | 53,289,100.0% | BSE:532891 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| LODHA | AGIIL | DLF | SBGLP | KOLTEPATIL | 532891 | |||
| NSEI:LODHA | NSEI:AGIIL | NSEI:DLF | NSEI:SBGLP | NSEI:KOLTEPATIL | BSE:532891 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -1.1% | 41.2% | 15.6% | 100.5% | NM- | -18.1% | ||
| 3Y CAGR | 237.9% | 45.5% | 35.6% | 64.9% | NM- | NM- | ||
| Latest Twelve Months | 54.1% | 7.5% | 68.6% | -52.4% | -80.7% | -233.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.9% | 17.9% | 24.3% | -41.4% | 1.8% | 4.6% | ||
| Prior Fiscal Year | 5.1% | 19.8% | 35.7% | 34.0% | 7.0% | 5.3% | ||
| Latest Fiscal Year | 15.0% | 17.7% | 42.4% | 38.6% | -5.1% | 1.9% | ||
| Latest Twelve Months | 18.5% | 18.6% | 57.2% | 28.6% | 0.9% | -4.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 34.1x | 23.1x | 93.7x | 40.0x | 56.9x | 22.9x | ||
| Price / LTM Sales | 8.9x | 6.9x | 24.5x | 18.0x | 1.6x | 2.5x | ||
| LTM P/E Ratio | 48.1x | 37.2x | 42.8x | 62.9x | 175.9x | -58.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 37.2x | 48.1x | 175.9x | |||||
| Historical LTM P/E Ratio | -127.0x | 14.4x | 78.5x | |||||
| Selected P/E Multiple | -41.9x | -44.1x | -46.3x | |||||
| (x) LTM Net Income | (1,007) | (1,007) | (1,007) | |||||
| (=) Equity Value | 42,203 | 44,424 | 46,645 | |||||
| (/) Shares Outstanding | 237.1 | 237.1 | 237.1 | |||||
| Implied Value Range | 177.96 | 187.32 | 196.69 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 177.96 | 187.32 | 196.69 | 248.00 | ||||
| Upside / (Downside) | -28.2% | -24.5% | -20.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | LODHA | AGIIL | DLF | SBGLP | KOLTEPATIL | 532891 | |
| Value of Common Equity | 1,194,285 | 22,189 | 1,684,326 | 6,283 | 24,804 | 58,813 | |
| (/) Shares Outstanding | 997.4 | 24.4 | 2,475.3 | 173.4 | 76.0 | 237.1 | |
| Implied Stock Price | 1,197.35 | 908.15 | 680.45 | 36.23 | 326.35 | 248.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,197.35 | 908.15 | 680.45 | 36.23 | 326.35 | 248.00 | |
| 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 | |