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 Pb Multiple | 2.9x - 3.2x | 3.0x |
| Historical Pb Multiple | 1.2x - 2.8x | 1.9x |
| Fair Value | ₹1,032 - ₹1,141 | ₹1,086 |
| Upside | -1.7% - 8.7% | 3.5% |
| Benchmarks | - | Full Ticker |
| Ador Welding Limited | 51,704,100.0% | BSE:517041 |
| Lokesh Machines Limited | 53,274,000.0% | BSE:532740 |
| Thermax Limited | 50,041,100.0% | BSE:500411 |
| AIA Engineering Limited | 53,268,300.0% | BSE:532683 |
| DEE Development Engineers Limited | 54,419,800.0% | BSE:544198 |
| Isgec Heavy Engineering Limited | - | NSEI:ISGEC |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 517041 | 532740 | 500411 | 532683 | 544198 | ISGEC | |||
| BSE:517041 | BSE:532740 | BSE:500411 | BSE:532683 | BSE:544198 | NSEI:ISGEC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 20.8% | 15.4% | 14.7% | 17.3% | NM- | 11.3% | ||
| 3Y CAGR | NM- | 51.8% | 46.2% | 26.1% | 22.6% | -0.6% | ||
| Latest Twelve Months | -34.3% | -57.9% | 1.3% | -9.4% | NM | -3.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.0% | 2.0% | 5.2% | 20.7% | 3.1% | 3.4% | ||
| Prior Fiscal Year | 7.6% | 4.0% | 5.6% | 21.5% | 2.2% | 3.1% | ||
| Latest Fiscal Year | 7.1% | 4.7% | 6.9% | 23.4% | 3.3% | 3.9% | ||
| Latest Twelve Months | 4.8% | 1.9% | 6.1% | 24.2% | 3.1% | 3.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 12.6% | 3.7% | 10.7% | 16.9% | 4.4% | 9.4% | ||
| Prior Fiscal Year | 19.6% | 6.3% | 12.2% | 20.2% | 3.1% | 8.9% | ||
| Latest Twelve Months | 11.0% | 2.8% | 14.4% | 16.5% | 3.9% | 9.9% | ||
| Next Fiscal Year | 18.3% | 9.0% | 13.8% | 14.6% | 10.9% | 9.9% | ||
| Two Fiscal Years Forward | 21.6% | 9.5% | 15.7% | 14.3% | 21.9% | 10.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.6x | 1.2x | 4.1x | 7.3x | 2.1x | 1.2x | ||
| Price / LTM EPS | 33.3x | 61.2x | 66.1x | 30.1x | 69.3x | 31.3x | ||
| Price / Book | 3.1x | 1.6x | 8.9x | 4.9x | 2.1x | 2.9x | ||
| Price / Fwd Book | 3.6x | 1.4x | 8.3x | 4.2x | 3.3x | 2.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.6x | 3.1x | 8.9x | |||||
| Historical P/B Ratio | 1.2x | 1.9x | 2.8x | |||||
| Selected P/B Multiple | 2.9x | 3.0x | 3.2x | |||||
| (x) Book Value | 26,492 | 26,492 | 26,492 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 517041 | 532740 | 500411 | 532683 | 544198 | ISGEC | |
| Value of Common Equity | 14,573 | 3,070 | 411,516 | 312,376 | 16,673 | 77,191 | |
| (/) Shares Outstanding | 17.4 | 19.2 | 112.6 | 93.3 | 69.1 | 73.5 | |
| Implied Stock Price | 837.40 | 160.10 | 3,654.00 | 3,347.35 | 241.45 | 1,049.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 837.40 | 160.10 | 3,654.00 | 3,347.35 | 241.45 | 1,049.80 | |
| 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 | |