Похоже, при загрузке страницы произошла ошибка.
Наша команда получила уведомление. Если проблема сохранится, свяжитесь с нами через виджет поддерж. по email.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBITDA Multiple | 54,5x - 60,3x | 57,4x |
| Selected Fwd EBITDA Multiple | 32,0x - 35,4x | 33,7x |
| Fair Value | 827,23₹ - 904,34₹ | 865,79₹ |
| Upside | -37,6% - -31,8% | -34,7% |
| Benchmarks | Ticker | Full Ticker |
| Mazagon Dock Shipbuilders Limited | MAZDOCK | NSEI:MAZDOCK |
| CFF Fluid Control Limited | 543920 | BSE:543920 |
| Hindustan Aeronautics Limited | HAL | NSEI:HAL |
| Bharat Electronics Limited | BEL | NSEI:BEL |
| Garden Reach Shipbuilders & Engineers Limited | GRSE | NSEI:GRSE |
| Bharat Dynamics Limited | BDL | NSEI:BDL |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| MAZDOCK | 543920 | HAL | BEL | GRSE | BDL | ||
| NSEI:MAZDOCK | BSE:543920 | NSEI:HAL | NSEI:BEL | NSEI:GRSE | NSEI:BDL | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | 40.4% | NM- | 18.1% | 11.5% | 42.6% | -2.8% | |
| 3Y CAGR | 83.5% | 123.0% | 25.7% | 15.9% | 51.6% | 16.2% | |
| Latest Twelve Months | 128.8% | 37.9% | 46.9% | 38.6% | 77.1% | 18.5% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 9.9% | 26.0% | 20.6% | 23.2% | 6.1% | 20.5% | |
| Prior Fiscal Year | 10.2% | 26.1% | 19.6% | 23.1% | 5.9% | 16.3% | |
| Latest Fiscal Year | 14.8% | 28.9% | 27.3% | 25.2% | 6.6% | 22.5% | |
| Latest Twelve Months | 21.6% | 28.2% | 27.4% | 27.5% | 6.6% | 19.8% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 7.44x | 7.09x | 7.67x | 8.63x | 3.36x | 18.62x | |
| EV / LTM EBITDA | 34.5x | 25.1x | 28.0x | 31.4x | 50.8x | 94.0x | |
| EV / LTM EBIT | 35.4x | 29.5x | 31.6x | 33.6x | 58.5x | 106.8x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | 25.1x | 31.4x | 50.8x | ||||
| Historical EV / LTM EBITDA | 2.1x | 14.0x | 69.9x | ||||
| Selected EV / LTM EBITDA | 54.5x | 57.4x | 60.3x | ||||
| (x) LTM EBITDA | 4,797 | 4,797 | 4,797 | ||||
| (=) Implied Enterprise Value | 261,538 | 275,303 | 289,068 | ||||
| (-) Non-shareholder Claims * | 34,705 | 34,705 | 34,705 | ||||
| (=) Equity Value | 296,243 | 310,008 | 323,773 | ||||
| (/) Shares Outstanding | 366.6 | 366.6 | 366.6 | ||||
| Implied Value Range | 808.16 | 845.72 | 883.27 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 808.16 | 845.72 | 883.27 | 1,325.10 | |||
| Upside / (Downside) | -39.0% | -36.2% | -33.3% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | MAZDOCK | 543920 | HAL | BEL | GRSE | BDL | |
| Enterprise Value | 845,663 | 9,041 | 2,457,721 | 2,000,733 | 149,681 | 451,027 | |
| (+) Cash & Short Term Investments | 135,941 | 42 | 289,083 | 83,162 | 35,428 | 34,734 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Debt | (362) | (200) | (12) | (608) | (96) | (29) | |
| (-) 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 | 981,242 | 8,882 | 2,746,793 | 2,083,287 | 185,013 | 485,732 | |
| (/) Shares Outstanding | 403.4 | 19.5 | 668.8 | 7,309.8 | 114.6 | 366.6 | |
| Implied Stock Price | 2,432.55 | 456.10 | 4,107.20 | 285.00 | 1,615.10 | 1,325.10 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,432.55 | 456.10 | 4,107.20 | 285.00 | 1,615.10 | 1,325.10 | |
| 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 | |