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 EBITDA Multiple | 11.7x - 12.9x | 12.3x |
| Selected Fwd EBITDA Multiple | 14.5x - 16.0x | 15.3x |
| Fair Value | ₹153.94 - ₹179.85 | ₹166.89 |
| Upside | -14.8% - -0.5% | -7.7% |
| Benchmarks | Ticker | Full Ticker |
| D. P. Abhushan Limited | DPABHUSHAN | NSEI:DPABHUSHAN |
| Manoj Vaibhav Gems 'N' Jewellers Limited | MVGJL | NSEI:MVGJL |
| PC Jeweller Limited | PCJEWELLER | NSEI:PCJEWELLER |
| PNGS Gargi Fashion Jewellery Limited | 543709 | BSE:543709 |
| P N Gadgil Jewellers Limited | PNGJL | NSEI:PNGJL |
| Tribhovandas Bhimji Zaveri Limited | TBZ | NSEI:TBZ |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| DPABHUSHAN | MVGJL | PCJEWELLER | 543709 | PNGJL | TBZ | ||
| NSEI:DPABHUSHAN | NSEI:MVGJL | NSEI:PCJEWELLER | BSE:543709 | NSEI:PNGJL | NSEI:TBZ | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | 28.4% | 12.3% | NM- | NM- | NM- | 10.4% | |
| 3Y CAGR | 25.1% | 23.4% | NM- | 1305.4% | 59.4% | 5.4% | |
| Latest Twelve Months | 81.9% | 7.8% | 213.3% | 266.1% | NM | 23.8% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 4.3% | 6.7% | 2.2% | 28.2% | 4.1% | 5.5% | |
| Prior Fiscal Year | 3.8% | 7.0% | 9.2% | 22.4% | 3.5% | 4.2% | |
| Latest Fiscal Year | 4.2% | 6.9% | -30.8% | 22.0% | 4.2% | 5.3% | |
| Latest Twelve Months | 4.8% | 6.9% | 14.7% | 30.0% | 4.1% | 5.8% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 1.03x | 0.56x | 7.59x | 8.10x | 0.91x | 0.69x | |
| EV / LTM EBITDA | 21.2x | 8.1x | 51.6x | 27.0x | 22.1x | 11.9x | |
| EV / LTM EBIT | 21.6x | 8.5x | 52.3x | 27.2x | 22.6x | 12.5x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | 8.1x | 22.1x | 51.6x | ||||
| Historical EV / LTM EBITDA | 8.3x | 10.4x | 13.5x | ||||
| Selected EV / LTM EBITDA | 11.7x | 12.3x | 12.9x | ||||
| (x) LTM EBITDA | 1,514 | 1,514 | 1,514 | ||||
| (=) Implied Enterprise Value | 17,719 | 18,652 | 19,584 | ||||
| (-) Non-shareholder Claims * | (6,150) | (6,150) | (6,150) | ||||
| (=) Equity Value | 11,569 | 12,501 | 13,434 | ||||
| (/) Shares Outstanding | 66.7 | 66.7 | 66.7 | ||||
| Implied Value Range | 173.36 | 187.34 | 201.32 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 173.36 | 187.34 | 201.32 | 180.72 | |||
| Upside / (Downside) | -4.1% | 3.7% | 11.4% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | DPABHUSHAN | MVGJL | PCJEWELLER | 543709 | PNGJL | TBZ | |
| Enterprise Value | 32,206 | 12,397 | 127,157 | 9,586 | 69,389 | 18,210 | |
| (+) Cash & Short Term Investments | 294 | 1,591 | 133 | 531 | 3,681 | 493 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Debt | (1,981) | (4,323) | (40,096) | (27) | (2,624) | (6,643) | |
| (-) Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 30,518 | 9,665 | 87,194 | 10,090 | 70,446 | 12,060 | |
| (/) Shares Outstanding | 22.6 | 48.8 | 6,355.3 | 10.4 | 135.7 | 66.7 | |
| Implied Stock Price | 1,349.70 | 197.86 | 13.72 | 974.15 | 519.10 | 180.72 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,349.70 | 197.86 | 13.72 | 974.15 | 519.10 | 180.72 | |
| 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 | |