| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 512463 | 542627 | 544083 | 539011 | 538920 | | 500277 | |
| BSE:512463 | BSE:542627 | BSE:544083 | BSE:539011 | BSE:538920 | | BSE:500277 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 131.0% | 71.3% | NM- | 81.8% | 330.5% | | -20.5% | |
| 3Y CAGR | 959.9% | 56.7% | 37.1% | 43.2% | 751.3% | | 59.9% | |
| Latest Twelve Months | 53.8% | 51.4% | NM | 20.1% | 129.1% | | -30.4% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -66.2% | 0.7% | 3.3% | 47650.2% | 13.6% | | -1.0% | |
| Prior Fiscal Year | 12.8% | 0.4% | 7.3% | 1.6% | 16.8% | | 7.0% | |
| Latest Fiscal Year | 8.8% | 1.0% | 4.5% | 1.9% | 15.5% | | -6.0% | |
| Latest Twelve Months | 7.4% | 0.3% | 3.1% | 2.2% | 14.1% | | -4.7% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 4.34x | 0.04x | 0.34x | 0.20x | 4.81x | | 2.15x | |
| EV / LTM EBIT | 58.7x | 12.9x | 11.1x | 8.9x | 34.2x | | -45.4x | |
| Price / LTM Sales | 4.15x | 0.08x | 0.29x | 0.21x | 4.46x | | 2.16x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.04x | 0.34x | 4.81x | | | | | |
| Historical EV / LTM Revenue | 0.18x | 1.21x | 1.27x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 1.88x | 1.98x | 2.07x | | | | | |
| (x) LTM Revenue | 64 | 64 | 64 | | | | | |
| (=) Implied Enterprise Value | 119 | 126 | 132 | | | | | |
| (-) Non-shareholder Claims * | 0 | 0 | 0 | | | | | |
| (=) Equity Value | 120 | 126 | 132 | | | | | |
| (/) Shares Outstanding | 16.3 | 16.3 | 16.3 | | | | | |
| Implied Value Range | 7.35 | 7.73 | 8.12 | | | | | |
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 7.35 | 7.73 | 8.12 | | 8.42 | | | |
| Upside / (Downside) | -12.8% | -8.2% | -3.6% | | | | | |