ดูเหมือนว่ามีข้อผิดพลาดเกิดขึ้นขณะกำลังโหลดหน้าเพจนี้.
ทีมงานของเราได้รับแจ้งแล้วแต่กรุณาติดต่อเราด้วยการใช้ วิจิทบริการสนับสนุนทางอีเมล หากปัญหายังคงมีอยู่
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 8.1x - 8.9x | 8.5x |
| Selected Fwd Revenue Multiple | 7.0x - 7.8x | 7.4x |
| Fair Value | ₹8.44 - ₹28.17 | ₹18.31 |
| Upside | -78.4% - -27.8% | -53.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Coral India Finance and Housing Limited | CORALFINAC | NSEI:CORALFINAC |
| Shristi Infrastructure Development Corporation Limited | 511411 | BSE:511411 |
| Perfect Infraengineers Limited | PERFECT | NSEI:PERFECT |
| Transwind Infrastructures Limited | TRANSWIND | NSEI:TRANSWIND |
| Uniinfo Telecom Services Limited | UNIINFO | NSEI:UNIINFO |
| IL&FS Engineering and Construction Company Limited | 532907 | BSE:532907 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| CORALFINAC | 511411 | PERFECT | TRANSWIND | UNIINFO | 532907 | |||
| NSEI:CORALFINAC | BSE:511411 | NSEI:PERFECT | NSEI:TRANSWIND | NSEI:UNIINFO | BSE:532907 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 16.0% | -17.9% | -11.6% | -0.3% | -0.1% | -26.9% | ||
| 3Y CAGR | 16.4% | -24.5% | 65.6% | 28.8% | 6.0% | -8.1% | ||
| Latest Twelve Months | -6.7% | -92.4% | -18.3% | -7.9% | -36.8% | 17.7% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 76.8% | -12.3% | -3.7% | 0.2% | -3.1% | -49.5% | ||
| Prior Fiscal Year | 72.8% | -2.5% | 5.2% | 2.4% | 2.8% | -68.6% | ||
| Latest Fiscal Year | 77.1% | -27.3% | 3.7% | 5.1% | 1.8% | -67.5% | ||
| Latest Twelve Months | 81.4% | -152.5% | 3.7% | 5.8% | -2.4% | -46.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 1.14x | 33.40x | 2.83x | 0.84x | 0.60x | 9.39x | ||
| EV / LTM EBIT | 1.4x | -21.9x | 77.5x | 14.4x | -24.8x | -20.2x | ||
| Price / LTM Sales | 5.36x | 5.40x | 1.76x | 0.74x | 0.49x | 1.67x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.60x | 1.14x | 33.40x | |||||
| Historical EV / LTM Revenue | 1.16x | 7.25x | 13.04x | |||||
| Selected EV / LTM Revenue | 8.09x | 8.51x | 8.94x | |||||
| (x) LTM Revenue | 3,040 | 3,040 | 3,040 | |||||
| (=) Implied Enterprise Value | 24,577 | 25,871 | 27,165 | |||||
| (-) Non-shareholder Claims * | (23,471) | (23,471) | (23,471) | |||||
| (=) Equity Value | 1,107 | 2,400 | 3,694 | |||||
| (/) Shares Outstanding | 131.1 | 131.1 | 131.1 | |||||
| Implied Value Range | 8.44 | 18.31 | 28.17 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 8.44 | 18.31 | 28.17 | 39.01 | ||||
| Upside / (Downside) | -78.4% | -53.1% | -27.8% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | CORALFINAC | 511411 | PERFECT | TRANSWIND | UNIINFO | 532907 | |
| Enterprise Value | 259 | 4,828 | 167 | 144 | 205 | 28,586 | |
| (+) Cash & Short Term Investments | 1,302 | 36 | 15 | 7 | 1 | 3,235 | |
| (+) Investments & Other | 0 | 0 | 0 | 6 | 0 | 0 | |
| (-) Debt | 0 | (4,035) | (78) | (31) | (40) | (26,706) | |
| (-) 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 | 1,561 | 830 | 103 | 127 | 165 | 5,115 | |
| (/) Shares Outstanding | 40.3 | 22.2 | 11.1 | 6.7 | 10.7 | 131.1 | |
| Implied Stock Price | 38.74 | 37.38 | 9.35 | 18.95 | 15.46 | 39.01 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 38.74 | 37.38 | 9.35 | 18.95 | 15.46 | 39.01 | |
| 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 | |