Wygląda na to, że wystąpił błąd podczas próby wczytania tej strony.
Nasz zespół został powiadomiony, ale jeśli problem nie ustąpi, skontaktuj się z nami, korzystając z widżetu widżet e-mail wsparcia.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 12,0x - 13,3x | 12,7x |
| Selected Fwd Revenue Multiple | 5,1x - 5,6x | 5,4x |
| Fair Value | ₹2.907 - ₹3.210 | ₹3.059 |
| Upside | -11,3% - -2,1% | -6,7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Tejas Networks Limited | TEJASNET | NSEI:TEJASNET |
| Panache Digilife Limited | PANACHE | NSEI:PANACHE |
| Cellecor Gadgets Limited | CELLECOR | NSEI:CELLECOR |
| PCS Technology Limited | 517119 | BSE:517119 |
| Esconet Technologies Limited | ESCONET | NSEI:ESCONET |
| Netweb Technologies India Limited | NETWEB | NSEI:NETWEB |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| TEJASNET | PANACHE | CELLECOR | 517119 | ESCONET | NETWEB | |||
| NSEI:TEJASNET | NSEI:PANACHE | NSEI:CELLECOR | BSE:517119 | NSEI:ESCONET | NSEI:NETWEB | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 86.4% | 10.2% | NM- | 4.1% | 38.8% | 49.1% | ||
| 3Y CAGR | 152.7% | 10.6% | 103.8% | 9.0% | NM- | 66.9% | ||
| Latest Twelve Months | 96.7% | 30.8% | 105.0% | 6.2% | 63.9% | 59.9% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | -8.2% | 6.5% | 5.2% | -329.4% | 4.1% | 13.1% | ||
| Prior Fiscal Year | 3.8% | 6.0% | 5.8% | -242.3% | 6.4% | 13.3% | ||
| Latest Fiscal Year | 10.1% | 8.2% | 5.2% | -118.5% | 3.7% | 12.9% | ||
| Latest Twelve Months | 6.7% | 7.7% | 5.2% | -431.5% | 3.7% | 13.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 1.77x | 2.81x | 0.76x | 46.21x | 0.97x | 14.15x | ||
| EV / LTM EBIT | 26.4x | 36.3x | 14.5x | -10.7x | 26.2x | 106.5x | ||
| Price / LTM Sales | 1.43x | 2.66x | 0.66x | 141.80x | 1.12x | 14.28x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.76x | 1.77x | 46.21x | |||||
| Historical EV / LTM Revenue | 8.47x | 11.83x | 15.18x | |||||
| Selected EV / LTM Revenue | 12.04x | 12.68x | 13.31x | |||||
| (x) LTM Revenue | 13,009 | 13,009 | 13,009 | |||||
| (=) Implied Enterprise Value | 156,650 | 164,895 | 173,139 | |||||
| (-) Non-shareholder Claims * | 1,716 | 1,716 | 1,716 | |||||
| (=) Equity Value | 158,366 | 166,610 | 174,855 | |||||
| (/) Shares Outstanding | 56.7 | 56.7 | 56.7 | |||||
| Implied Value Range | 2,795.32 | 2,940.85 | 3,086.37 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,795.32 | 2,940.85 | 3,086.37 | 3,279.40 | ||||
| Upside / (Downside) | -14.8% | -10.3% | -5.9% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | TEJASNET | PANACHE | CELLECOR | 517119 | ESCONET | NETWEB | |
| Enterprise Value | 133,953 | 3,764 | 7,763 | 172 | 2,225 | 184,075 | |
| (+) Cash & Short Term Investments | 8,158 | 11 | 218 | 357 | 359 | 1,795 | |
| (+) Investments & Other | 0 | 0 | 1 | 0 | 0 | 0 | |
| (-) Debt | (34,069) | (208) | (1,209) | 0 | (5) | (79) | |
| (-) 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 | 108,042 | 3,567 | 6,773 | 529 | 2,579 | 185,791 | |
| (/) Shares Outstanding | 176.8 | 12.0 | 209.7 | 21.0 | 12.4 | 56.7 | |
| Implied Stock Price | 610.95 | 297.24 | 32.30 | 25.26 | 208.65 | 3,279.40 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 610.95 | 297.24 | 32.30 | 25.26 | 208.65 | 3,279.40 | |
| 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 | |