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 Revenue Multiple | 1,8x - 2,0x | 1,9x |
| Selected Fwd Revenue Multiple | 1,6x - 1,8x | 1,7x |
| Fair Value | 500,00₹ - 559,25₹ | 529,62₹ |
| Upside | -9,0% - 1,8% | -3,6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Prima Agro Limited | 519262 | BSE:519262 |
| SKM Egg Products Export (India) Limited | 532143 | BSE:532143 |
| Euro India Fresh Foods Limited | EIFFL | NSEI:EIFFL |
| Dhampur Bio Organics Limited | 543593 | BSE:543593 |
| Ambo Agritec Limited | 543678 | BSE:543678 |
| Hindustan Foods Limited | HNDFDS | NSEI:HNDFDS |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| 519262 | 532143 | EIFFL | 543593 | 543678 | HNDFDS | |||
| BSE:519262 | BSE:532143 | NSEI:EIFFL | BSE:543593 | BSE:543678 | NSEI:HNDFDS | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | -2.4% | 16.0% | 9.2% | NM- | NM- | 41.1% | ||
| 3Y CAGR | -7.3% | 37.6% | 4.2% | NM- | 29.0% | 25.1% | ||
| Latest Twelve Months | -18.0% | -25.2% | 12.9% | -15.6% | NM | 25.3% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 10.1% | 10.1% | 4.3% | 6.7% | 2.8% | 5.3% | ||
| Prior Fiscal Year | 10.8% | 17.3% | 3.5% | 7.3% | 3.0% | 5.3% | ||
| Latest Fiscal Year | 3.5% | 16.0% | 5.9% | 5.0% | 2.7% | 6.1% | ||
| Latest Twelve Months | -24.7% | 8.2% | 6.0% | 3.1% | 3.3% | 5.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 0.52x | 0.92x | 3.52x | 0.52x | 1.17x | 2.15x | ||
| EV / LTM EBIT | -2.1x | 11.2x | 58.6x | 16.7x | 35.3x | 36.3x | ||
| Price / LTM Sales | 1.15x | 0.91x | 3.23x | 0.23x | 1.05x | 1.93x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.52x | 0.92x | 3.52x | |||||
| Historical EV / LTM Revenue | 2.21x | 2.41x | 4.01x | |||||
| Selected EV / LTM Revenue | 1.82x | 1.92x | 2.01x | |||||
| (x) LTM Revenue | 33,620 | 33,620 | 33,620 | |||||
| (=) Implied Enterprise Value | 61,179 | 64,399 | 67,619 | |||||
| (-) Non-shareholder Claims * | (7,399) | (7,399) | (7,399) | |||||
| (=) Equity Value | 53,780 | 57,000 | 60,220 | |||||
| (/) Shares Outstanding | 117.5 | 117.5 | 117.5 | |||||
| Implied Value Range | 457.70 | 485.10 | 512.50 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 457.70 | 485.10 | 512.50 | 549.50 | ||||
| Upside / (Downside) | -16.7% | -11.7% | -6.7% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | 519262 | 532143 | EIFFL | 543593 | 543678 | HNDFDS | |
| Enterprise Value | 55 | 4,977 | 4,750 | 9,710 | 1,287 | 71,966 | |
| (+) Cash & Short Term Investments | 127 | 1,435 | 2 | 333 | 2 | 707 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 8 | 0 | |
| (-) Debt | (61) | (1,460) | (386) | (5,727) | (137) | (8,105) | |
| (-) 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 | 121 | 4,951 | 4,366 | 4,315 | 1,160 | 64,568 | |
| (/) Shares Outstanding | 5.2 | 26.3 | 24.8 | 66.4 | 13.1 | 117.5 | |
| Implied Stock Price | 23.25 | 188.05 | 176.04 | 65.00 | 88.57 | 549.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 23.25 | 188.05 | 176.04 | 65.00 | 88.57 | 549.50 | |
| 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 | |