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 | 66.8x - 73.9x | 70.3x |
| Selected Fwd P/E Multiple | 12.5x - 13.8x | 13.1x |
| Fair Value | ₹363.90 - ₹402.21 | ₹383.05 |
| Upside | 45.3% - 60.6% | 53.0% |
| Benchmarks | - | Full Ticker |
| Thermax Limited | 50,041,100.0% | BSE:500411 |
| BEW Engineering Limited | - | NSEI:BEWLTD |
| Standard Glass Lining Technology Limited | 54,433,300.0% | BSE:544333 |
| GMM Pfaudler Limited | 50,525,500.0% | BSE:505255 |
| The Anup Engineering Limited | 54,246,000.0% | BSE:542460 |
| HLE Glascoat Limited | - | NSEI:HLEGLAS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 500411 | BEWLTD | 544333 | 505255 | 542460 | HLEGLAS | |||
| BSE:500411 | NSEI:BEWLTD | BSE:544333 | BSE:505255 | BSE:542460 | NSEI:HLEGLAS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 14.7% | 85.5% | NM- | 28.7% | 19.8% | 10.7% | ||
| 3Y CAGR | 46.2% | 79.3% | NM- | 34.6% | 24.6% | -17.2% | ||
| Latest Twelve Months | 1.3% | 96.3% | NM | -43.4% | 62.4% | -29.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.2% | 7.2% | 11.0% | 6.2% | 17.5% | 7.8% | ||
| Prior Fiscal Year | 5.6% | 6.9% | 10.7% | 5.1% | 12.5% | 7.5% | ||
| Latest Fiscal Year | 6.9% | 11.2% | 10.7% | 5.2% | 18.8% | 3.1% | ||
| Latest Twelve Months | 6.1% | 14.5% | 11.2% | 3.5% | 19.4% | 3.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 43.6x | 7.3x | 26.5x | 14.9x | 46.1x | 17.4x | ||
| Price / LTM Sales | 4.1x | 1.4x | 4.5x | 1.5x | 10.4x | 1.7x | ||
| LTM P/E Ratio | 66.5x | 9.9x | 40.4x | 41.0x | 53.6x | 53.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 9.9x | 41.0x | 66.5x | |||||
| Historical LTM P/E Ratio | 21.6x | 61.8x | 140.6x | |||||
| Selected P/E Multiple | 66.8x | 70.3x | 73.9x | |||||
| (x) LTM Net Income | 320 | 320 | 320 | |||||
| (=) Equity Value | 21,351 | 22,474 | 23,598 | |||||
| (/) Shares Outstanding | 68.3 | 68.3 | 68.3 | |||||
| Implied Value Range | 312.76 | 329.22 | 345.68 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 312.76 | 329.22 | 345.68 | 250.39 | ||||
| Upside / (Downside) | 24.9% | 31.5% | 38.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 500411 | BEWLTD | 544333 | 505255 | 542460 | HLEGLAS | |
| Value of Common Equity | 411,516 | 1,519 | 29,325 | 45,528 | 69,633 | 17,093 | |
| (/) Shares Outstanding | 112.6 | 10.3 | 199.5 | 45.0 | 20.0 | 68.3 | |
| Implied Stock Price | 3,654.00 | 147.15 | 147.00 | 1,012.70 | 3,477.05 | 250.39 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3,654.00 | 147.15 | 147.00 | 1,012.70 | 3,477.05 | 250.39 | |
| 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 | |