ดูเหมือนว่ามีข้อผิดพลาดเกิดขึ้นขณะกำลังโหลดหน้าเพจนี้.
ทีมงานของเราได้รับแจ้งแล้วแต่กรุณาติดต่อเราด้วยการใช้ วิจิทบริการสนับสนุนทางอีเมล หากปัญหายังคงมีอยู่
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBIT Multiple | 26.0x - 28.8x | 27.4x |
| Selected Fwd EBIT Multiple | 17.0x - 18.8x | 17.9x |
| Fair Value | ₹1,242 - ₹1,415 | ₹1,329 |
| Upside | -22.0% - -11.1% | -16.6% |
| Benchmarks | Ticker | Full Ticker |
| Sify Technologies Limited | SIFY | NasdaqCM:SIFY |
| RailTel Corporation of India Limited | RAILTEL | NSEI:RAILTEL |
| Steelman Telecom Limited | 543622 | BSE:543622 |
| HFCL Limited | HFCL | NSEI:HFCL |
| SAR Televenture Limited | SARTELE | NSEI:SARTELE |
| Tata Communications Limited | 500483 | BSE:500483 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| SIFY | RAILTEL | 543622 | HFCL | SARTELE | 500483 | ||
| NasdaqCM:SIFY | NSEI:RAILTEL | BSE:543622 | NSEI:HFCL | NSEI:SARTELE | BSE:500483 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 4.4% | 10.7% | NM- | 5.4% | NM- | 21.0% | |
| 3Y CAGR | -3.2% | 18.7% | NM- | 1.3% | 1052.8% | -3.3% | |
| Latest Twelve Months | 16.9% | 6.9% | -752.0% | 23.2% | NM | 0.4% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 8.2% | 13.0% | -0.4% | 11.5% | -59.4% | 10.0% | |
| Prior Fiscal Year | 7.3% | 11.9% | 1.3% | 11.3% | 14.4% | 11.5% | |
| Latest Fiscal Year | 6.1% | 12.3% | -3.9% | 11.2% | 13.1% | 8.4% | |
| Latest Twelve Months | 6.0% | 10.6% | -4.5% | 12.5% | 14.0% | 7.8% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 1.42x | 3.23x | 0.90x | 2.78x | 3.83x | 2.48x | |
| EV / LTM EBITDA | 8.8x | 21.5x | 35.5x | 19.9x | 26.1x | 14.7x | |
| EV / LTM EBIT | 23.7x | 30.5x | -20.0x | 22.2x | 27.5x | 31.8x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -20.0x | 23.7x | 30.5x | ||||
| Historical EV / LTM EBIT | 18.6x | 21.1x | 36.6x | ||||
| Selected EV / LTM EBIT | 26.0x | 27.4x | 28.8x | ||||
| (x) LTM EBIT | 17,933 | 17,933 | 17,933 | ||||
| (=) Implied Enterprise Value | 466,931 | 491,507 | 516,082 | ||||
| (-) Non-shareholder Claims * | (116,165) | (116,165) | (116,165) | ||||
| (=) Equity Value | 350,767 | 375,342 | 399,917 | ||||
| (/) Shares Outstanding | 285.0 | 285.0 | 285.0 | ||||
| Implied Value Range | 1,230.76 | 1,316.99 | 1,403.22 | ||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 1,230.76 | 1,316.99 | 1,403.22 | 1,592.65 | |||
| Upside / (Downside) | -22.7% | -17.3% | -11.9% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | SIFY | RAILTEL | 543622 | HFCL | SARTELE | 500483 | |
| Enterprise Value | 56,046 | 97,125 | 1,958 | 126,891 | 10,660 | 570,070 | |
| (+) Cash & Short Term Investments | 7,147 | 2,664 | 139 | 4,119 | 155 | 8,039 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Debt | (37,848) | (490) | (550) | (12,148) | (90) | (124,204) | |
| (-) Other Liabilities | 0 | 0 | (4) | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 25,345 | 99,298 | 1,544 | 118,862 | 10,725 | 453,905 | |
| (/) Shares Outstanding | 72.2 | 320.9 | 9.7 | 1,442.7 | 37.1 | 285.0 | |
| Implied Stock Price | 350.93 | 309.40 | 159.55 | 82.39 | 288.75 | 1,592.65 | |
| FX Conversion Rate to Trading Currency | 85.59 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4.10 | 309.40 | 159.55 | 82.39 | 288.75 | 1,592.65 | |
| Trading Currency | USD | INR | INR | INR | INR | INR | |
| FX Rate to Reporting Currency | 85.59 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |