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 | 34.7x - 38.4x | 36.6x |
| Selected Fwd P/E Multiple | 29.1x - 32.2x | 30.7x |
| Fair Value | ₹2,242 - ₹2,478 | ₹2,360 |
| Upside | -35.5% - -28.7% | -32.1% |
| Benchmarks | - | Full Ticker |
| Lloyds Engineering Works Limited | - | NSEI:LLOYDSENGG |
| GMM Pfaudler Limited | - | NSEI:GMMPFAUDLR |
| HLE Glascoat Limited | - | NSEI:HLEGLAS |
| Isgec Heavy Engineering Limited | - | NSEI:ISGEC |
| Lokesh Machines Limited | - | NSEI:LOKESHMACH |
| The Anup Engineering Limited | 54,246,000.0% | BSE:542460 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| LLOYDSENGG | GMMPFAUDLR | HLEGLAS | ISGEC | LOKESHMACH | 542460 | |||
| NSEI:LLOYDSENGG | NSEI:GMMPFAUDLR | NSEI:HLEGLAS | NSEI:ISGEC | NSEI:LOKESHMACH | BSE:542460 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 94.4% | 28.7% | 10.7% | 11.3% | 15.4% | 19.8% | ||
| 3Y CAGR | 441.2% | 34.6% | -17.2% | -0.6% | 51.8% | 24.6% | ||
| Latest Twelve Months | 63.1% | -43.4% | -29.2% | -3.5% | -57.9% | 62.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.1% | 6.2% | 7.8% | 3.4% | 2.0% | 17.5% | ||
| Prior Fiscal Year | 11.8% | 5.1% | 7.5% | 3.1% | 4.0% | 12.5% | ||
| Latest Fiscal Year | 12.8% | 5.2% | 3.1% | 3.9% | 4.7% | 18.8% | ||
| Latest Twelve Months | 13.2% | 3.5% | 3.2% | 3.8% | 1.9% | 19.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 54.4x | 14.9x | 17.4x | 16.4x | 13.9x | 46.1x | ||
| Price / LTM Sales | 8.4x | 1.5x | 1.7x | 1.2x | 1.1x | 10.4x | ||
| LTM P/E Ratio | 63.3x | 41.0x | 53.3x | 30.9x | 60.1x | 53.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 30.9x | 53.3x | 63.3x | |||||
| Historical LTM P/E Ratio | 7.3x | 15.4x | 39.3x | |||||
| Selected P/E Multiple | 34.7x | 36.6x | 38.4x | |||||
| (x) LTM Net Income | 1,298 | 1,298 | 1,298 | |||||
| (=) Equity Value | 45,093 | 47,467 | 49,840 | |||||
| (/) Shares Outstanding | 20.0 | 20.0 | 20.0 | |||||
| Implied Value Range | 2,251.68 | 2,370.19 | 2,488.70 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,251.68 | 2,370.19 | 2,488.70 | 3,477.05 | ||||
| Upside / (Downside) | -35.2% | -31.8% | -28.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | LLOYDSENGG | GMMPFAUDLR | HLEGLAS | ISGEC | LOKESHMACH | 542460 | |
| Value of Common Equity | 67,157 | 45,582 | 17,093 | 77,191 | 3,130 | 69,633 | |
| (/) Shares Outstanding | 1,165.5 | 45.0 | 68.3 | 73.5 | 19.2 | 20.0 | |
| Implied Stock Price | 57.62 | 1,013.90 | 250.39 | 1,049.80 | 163.24 | 3,477.05 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 57.62 | 1,013.90 | 250.39 | 1,049.80 | 163.24 | 3,477.05 | |
| 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 | |