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 EBIT Multiple | 26,2x - 28,9x | 27,6x |
| Selected Fwd EBIT Multiple | 26,4x - 29,1x | 27,7x |
| Fair Value | 224,45₹ - 265,15₹ | 244,80₹ |
| Upside | -23,8% - -10,0% | -16,9% |
| Benchmarks | Ticker | Full Ticker |
| Baazar Style Retail Limited | STYLEBAAZA | NSEI:STYLEBAAZA |
| Metro Brands Limited | METROBRAND | NSEI:METROBRAND |
| Logica Infoway Limited | 543746 | BSE:543746 |
| Manoj Vaibhav Gems 'N' Jewellers Limited | MVGJL | NSEI:MVGJL |
| Cell Point (India) Limited | CELLPOINT | NSEI:CELLPOINT |
| Khadim India Limited | KHADIM | NSEI:KHADIM |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| STYLEBAAZA | METROBRAND | 543746 | MVGJL | CELLPOINT | KHADIM | ||
| NSEI:STYLEBAAZA | NSEI:METROBRAND | BSE:543746 | NSEI:MVGJL | NSEI:CELLPOINT | NSEI:KHADIM | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 26.9% | 16.4% | 27.7% | 13.3% | NM- | -4.8% | |
| 3Y CAGR | NM- | 107.1% | 36.9% | 25.4% | 0.0% | NM- | |
| Latest Twelve Months | 49.8% | 2.3% | 54.9% | 7.8% | -68.4% | -11.0% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 5.3% | 20.4% | 1.5% | 6.4% | 3.3% | 0.9% | |
| Prior Fiscal Year | 5.5% | 23.5% | 1.5% | 6.6% | 5.8% | 5.2% | |
| Latest Fiscal Year | 7.3% | 20.2% | 1.6% | 6.6% | 2.1% | 4.9% | |
| Latest Twelve Months | 7.0% | 19.5% | 1.8% | 6.6% | 1.3% | 4.4% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 2.46x | 12.24x | 0.49x | 0.65x | 0.23x | 1.36x | |
| EV / LTM EBITDA | 28.0x | 55.1x | 27.1x | 9.4x | 8.4x | 21.6x | |
| EV / LTM EBIT | 35.1x | 62.7x | 27.4x | 9.8x | 18.0x | 31.3x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 9.8x | 27.4x | 62.7x | ||||
| Historical EV / LTM EBIT | -9.0x | 28.7x | 38.5x | ||||
| Selected EV / LTM EBIT | 26.2x | 27.6x | 28.9x | ||||
| (x) LTM EBIT | 269 | 269 | 269 | ||||
| (=) Implied Enterprise Value | 7,045 | 7,416 | 7,787 | ||||
| (-) Non-shareholder Claims * | (2,981) | (2,981) | (2,981) | ||||
| (=) Equity Value | 4,064 | 4,435 | 4,806 | ||||
| (/) Shares Outstanding | 18.4 | 18.4 | 18.4 | ||||
| Implied Value Range | 221.15 | 241.33 | 261.50 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 221.15 | 241.33 | 261.50 | 294.65 | |||
| Upside / (Downside) | -24.9% | -18.1% | -11.2% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | STYLEBAAZA | METROBRAND | 543746 | MVGJL | CELLPOINT | KHADIM | |
| Enterprise Value | 30,091 | 300,553 | 5,272 | 14,456 | 723 | 8,396 | |
| (+) Cash & Short Term Investments | 585 | 10,392 | 28 | 1,591 | 152 | 245 | |
| (+) Investments & Other | 0 | 0 | 128 | 0 | 0 | 0 | |
| (-) Debt | (7,103) | (11,172) | (1,324) | (4,323) | (529) | (3,225) | |
| (-) 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 | 23,574 | 299,774 | 4,103 | 11,724 | 346 | 5,415 | |
| (/) Shares Outstanding | 74.6 | 272.2 | 17.1 | 48.8 | 18.7 | 18.4 | |
| Implied Stock Price | 315.93 | 1,101.10 | 239.90 | 240.02 | 18.50 | 294.65 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 315.93 | 1,101.10 | 239.90 | 240.02 | 18.50 | 294.65 | |
| 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 | |