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 | 1.3x - 1.4x | 1.3x |
| Selected Fwd Ps Multiple | 1.3x - 1.4x | 1.3x |
| Fair Value | ₹58.81 - ₹65 | ₹61.90 |
| Upside | 15.0% - 27.1% | 21.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Plaza Wires Limited | 54,400,300.0% | BSE:544003 |
| Ultracab (India) Limited | 53,870,600.0% | BSE:538706 |
| Dynamic Cables Limited | 54,079,500.0% | BSE:540795 |
| Finolex Cables Limited | 50,014,400.0% | BSE:500144 |
| V-Guard Industries Limited | 53,295,300.0% | BSE:532953 |
| Paramount Communications Limited | - | NSEI:PARACABLES |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 544003 | 538706 | 540795 | 500144 | 532953 | PARACABLES | |||
| BSE:544003 | BSE:538706 | BSE:540795 | BSE:500144 | BSE:532953 | NSEI:PARACABLES | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 4.7% | 11.1% | 7.8% | 10.3% | 13.4% | 11.7% | ||
| 3Y CAGR | 11.0% | 20.6% | 30.9% | 21.9% | 21.3% | 27.3% | ||
| Latest Twelve Months | NM | 102.3% | 32.5% | 5.9% | 15.7% | 46.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.3% | 3.9% | 4.4% | 14.0% | 6.1% | 4.2% | ||
| Prior Fiscal Year | 4.0% | 5.4% | 4.6% | 11.3% | 4.6% | 6.0% | ||
| Latest Fiscal Year | 1.8% | 4.8% | 4.9% | 13.0% | 5.3% | 8.0% | ||
| Latest Twelve Months | 0.9% | 4.3% | 5.9% | 13.6% | 5.6% | 7.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 38.5x | 8.0x | 13.8x | 21.0x | 32.5x | 12.9x | ||
| Price / LTM Sales | 1.1x | 0.5x | 1.4x | 2.7x | 2.8x | 1.1x | ||
| LTM P/E Ratio | 132.3x | 10.8x | 24.0x | 19.8x | 51.0x | 15.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 1.4x | 2.8x | |||||
| Historical LTM P/S Ratio | 0.2x | 0.3x | 2.1x | |||||
| Selected Price / Sales Multiple | 1.3x | 1.3x | 1.4x | |||||
| (x) LTM Sales | 13,920 | 13,920 | 13,920 | |||||
| (=) Equity Value | 17,469 | 18,389 | 19,308 | |||||
| (/) Shares Outstanding | 305.0 | 305.0 | 305.0 | |||||
| Implied Value Range | 57.27 | 60.28 | 63.30 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 57.27 | 60.28 | 63.30 | 51.12 | ||||
| Upside / (Downside) | 12.0% | 17.9% | 23.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 544003 | 538706 | 540795 | 500144 | 532953 | PARACABLES | |
| Value of Common Equity | 2,199 | 956 | 13,469 | 137,164 | 152,298 | 15,593 | |
| (/) Shares Outstanding | 43.8 | 95.4 | 24.2 | 152.9 | 435.4 | 305.0 | |
| Implied Stock Price | 50.27 | 10.02 | 555.90 | 896.85 | 349.75 | 51.12 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 50.27 | 10.02 | 555.90 | 896.85 | 349.75 | 51.12 | |
| 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 | |