📈🚀 5 nowych strategii wybranych przez AI, które osiągają wyniki lepsze od rynku w sektorach opieki zdrowotnej, energetyki i innychZobacz wszystkie strategie

IndiaMART InterMESH Ltd

NSEI:INDIAMART

Indie / Przedsiębiorstwa przemysłowe / Firmy handlowe i dystrybutorzy

Podsumowanie

Mnożnik P/E

Cena akcji

2.376,70 INR

Wartość godziwa

2.772,64 INR

Metrics	Range	Conclusion
Selected LTM P/E Multiple	31,8x - 35,2x	33,5x
Selected Fwd P/E Multiple	24,3x - 26,8x	25,6x
Fair Value	₹2.634 - ₹2.911	₹2.773
Upside	12,8% - 24,7%	18,8%


Benchmarks	-	Full Ticker
MSTC Limited	-	NSEI:MSTCLTD
Zinema Media and Entertainment Limited	53.857.900,0%	BSE:538579
Black Rose Industries Limited	51.418.300,0%	BSE:514183
QVC Exports Limited	-	NSEI:QVCEL
Vision Infra Equipment Solutions Limited	-	NSEI:VIESL
IndiaMART InterMESH Limited	-	NSEI:INDIAMART
-	-	-

Multiples Valuation: Price / EPS

Cena akcji

2.376,70 INR

Wartość godziwa

2.772,64 INR

Upside

18,8%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	MSTCLTD	538579	514183	QVCEL	VIESL	INDIAMART
	NSEI:MSTCLTD	BSE:538579	BSE:514183	NSEI:QVCEL	NSEI:VIESL	NSEI:INDIAMART
Historical Net Income Growth
5Y CAGR	33.2%	NM-	0.3%	NM-	NM-	30.2%
3Y CAGR	26.9%	NM-	-13.1%	86.1%	54.2%	22.8%
Latest Twelve Months	90.2%	5.0%	-6.8%	31.5%	492.0%	24.9%

Historical Net Income Profit Margin
5 Year Average Margin	36.3%	-2683.0%	5.2%	1.4%	5.0%	34.8%
Prior Fiscal Year	52.2%	NA	5.6%	1.4%	8.3%	27.9%
Latest Fiscal Year	130.9%	87.6%	5.4%	2.2%	7.7%	39.7%
Latest Twelve Months	103.6%	87.6%	5.8%	2.2%	7.7%	36.5%

Current Trading Multiples
EV / LTM EBITDA	10.1x	206.5x	23.1x	10.9x	7.2x	20.9x
Price / LTM Sales	9.8x	33.7x	1.9x	0.1x	1.3x	9.7x
LTM P/E Ratio	9.4x	38.5x	32.4x	4.6x	17.0x	26.5x


	Low	Mid	High

Benchmark LTM P/E Ratio	4.6x	17.0x	38.5x
Historical LTM P/E Ratio	26.4x	53.9x	87.5x

Selected P/E Multiple	31.8x	33.5x	35.2x
(x) LTM Net Income	5,378	5,378	5,378
(=) Equity Value	171,190	180,200	189,210
(/) Shares Outstanding	60.0	60.0	60.0
Implied Value Range	2,852.37	3,002.50	3,152.62
FX Rate: INR/INR	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	2,852.37	3,002.50	3,152.62		2,334.70
Upside / (Downside)	22.2%	28.6%	35.0%

Obliczenia pomocnicze

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	MSTCLTD	538579	514183	QVCEL	VIESL	INDIAMART

Value of Common Equity	38,505	107	6,225	369	5,775	140,121
(/) Shares Outstanding	70.4	7.1	51.0	10.5	24.6	60.0
Implied Stock Price	546.95	15.01	122.05	35.30	234.35	2,334.70
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	546.95	15.01	122.05	35.30	234.35	2,334.70

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

Wszelkie prawa zastrzeżone. Warunki używania

Błąd ładowania

IndiaMART InterMESH Ltd

NSEI:INDIAMART

Indie / Przedsiębiorstwa przemysłowe / Firmy handlowe i dystrybutorzy

Mnożnik P/E