| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 532775 | 543622 | 500183 | SARTELE | 500483 | | 511116 | |
| BSE:532775 | BSE:543622 | BSE:500183 | NSEI:SARTELE | BSE:500483 | | BSE:511116 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -1.8% | 20.8% | -1.2% | NM- | 4.9% | | -7.5% | |
| 3Y CAGR | -0.9% | 35.3% | 0.3% | 415.3% | 7.0% | | -14.4% | |
| Latest Twelve Months | -5.7% | 18.7% | 0.4% | NM | 15.6% | | -12.7% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -3.5% | -0.4% | 11.5% | -59.4% | 10.0% | | 1.0% | |
| Prior Fiscal Year | -0.5% | 1.3% | 11.3% | 14.4% | 11.5% | | 3.2% | |
| Latest Fiscal Year | 9.7% | -3.9% | 11.2% | 13.1% | 8.4% | | 5.1% | |
| Latest Twelve Months | 7.2% | -4.5% | 12.5% | 14.0% | 7.8% | | 3.2% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 3.84x | 0.94x | 2.80x | 3.75x | 2.53x | | 8.46x | |
| EV / LTM EBIT | 53.4x | -20.9x | 22.3x | 26.9x | 32.4x | | 267.1x | |
| Price / LTM Sales | 1.45x | 0.75x | 2.62x | 3.77x | 2.03x | | 0.11x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.94x | 2.80x | 3.84x | | | | | |
| Historical EV / LTM Revenue | 3.39x | 3.67x | 6.59x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 7.98x | 8.40x | 8.82x | | | | | |
| (x) LTM Revenue | 2,449 | 2,449 | 2,449 | | | | | |
| (=) Implied Enterprise Value | 19,555 | 20,584 | 21,614 | | | | | |
| (-) Non-shareholder Claims * | (20,447) | (20,447) | (20,447) | | | | | |
| (=) Equity Value | 0 | 138 | 1,167 | | | | | |
| (/) Shares Outstanding | 612.3 | 612.3 | 612.3 | | | | | |
| Implied Value Range | 0.00 | 0.22 | 1.91 | | | | | |
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.00 | 0.22 | 1.91 | | 0.46 | | | |
| Upside / (Downside) | -100.0% | -51.1% | 314.4% | | | | | |