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 | 8,6x - 9,6x | 9,1x |
| Selected Fwd Revenue Multiple | 5,8x - 6,4x | 6,1x |
| Fair Value | 1.572₹ - 1.735₹ | 1.653₹ |
| Upside | 5,0% - 15,9% | 10,4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Tejas Networks Limited | TEJASNET | NSEI:TEJASNET |
| Panache Digilife Limited | PANACHE | NSEI:PANACHE |
| TVS Electronics Limited | TVSELECT | NSEI:TVSELECT |
| VXL Instruments Limited | 517399 | BSE:517399 |
| Lenovo Group Limited | 992 | SEHK:992 |
| Netweb Technologies India Limited | NETWEB | NSEI:NETWEB |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| TEJASNET | PANACHE | TVSELECT | 517399 | 992 | NETWEB | |||
| NSEI:TEJASNET | NSEI:PANACHE | NSEI:TVSELECT | BSE:517399 | SEHK:992 | NSEI:NETWEB | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 22.4% | 0.7% | -33.2% | -13.3% | 2.2% | 41.0% | ||
| 3Y CAGR | 67.3% | 7.6% | 17.7% | 0.2% | -2.2% | 71.8% | ||
| Latest Twelve Months | 477.3% | 15.1% | 16.6% | -80.5% | 18.4% | 72.0% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | -11.9% | 6.6% | 1.7% | -27.7% | 3.7% | 12.3% | ||
| Prior Fiscal Year | -11.2% | 5.0% | 3.6% | -27.5% | 3.9% | 14.9% | ||
| Latest Fiscal Year | 3.8% | 6.0% | -0.3% | -31.7% | 3.5% | 13.3% | ||
| Latest Twelve Months | 13.7% | 9.4% | -0.6% | -110.2% | 3.5% | 13.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 2.09x | 2.77x | 1.60x | 5.96x | 0.18x | 8.37x | ||
| EV / LTM EBIT | 15.3x | 29.4x | -266.9x | -5.4x | 5.3x | 64.0x | ||
| Price / LTM Sales | 1.81x | 2.70x | 1.53x | 4.37x | 0.20x | 8.48x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.18x | 2.09x | 5.96x | |||||
| Historical EV / LTM Revenue | 15.18x | 15.18x | 15.18x | |||||
| Selected EV / LTM Revenue | 8.65x | 9.10x | 9.56x | |||||
| (x) LTM Revenue | 10,003 | 10,003 | 10,003 | |||||
| (=) Implied Enterprise Value | 86,479 | 91,031 | 95,582 | |||||
| (-) Non-shareholder Claims * | 1,068 | 1,068 | 1,068 | |||||
| (=) Equity Value | 87,548 | 92,099 | 96,651 | |||||
| (/) Shares Outstanding | 56.7 | 56.7 | 56.7 | |||||
| Implied Value Range | 1,545.31 | 1,625.64 | 1,705.98 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,545.31 | 1,625.64 | 1,705.98 | 1,497.00 | ||||
| Upside / (Downside) | 3.2% | 8.6% | 14.0% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | TEJASNET | PANACHE | TVSELECT | 517399 | 992 | NETWEB | |
| Enterprise Value | 174,522 | 3,072 | 6,593 | 98 | 12,125 | 83,742 | |
| (+) Cash & Short Term Investments | 5,783 | 61 | 138 | 5 | 4,124 | 1,153 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 1,757 | 0 | |
| (-) Debt | (29,108) | (134) | (408) | (31) | (3,981) | (84) | |
| (-) Other Liabilities | 0 | 0 | 0 | 0 | (1,112) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 151,196 | 2,999 | 6,323 | 72 | 12,912 | 84,811 | |
| (/) Shares Outstanding | 176.3 | 12.0 | 18.7 | 13.3 | 12,404.7 | 56.7 | |
| Implied Stock Price | 857.50 | 249.90 | 339.05 | 5.38 | 1.04 | 1,497.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.13 | 1.00 | |
| Implied Stock Price (Trading Cur) | 857.50 | 249.90 | 339.05 | 5.38 | 8.08 | 1,497.00 | |
| Trading Currency | INR | INR | INR | INR | HKD | INR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.13 | 1.00 | |