| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 532867 | 542484 | 543989 | 540615 | 543957 | | 541338 | |
| BSE:532867 | BSE:542484 | BSE:543989 | BSE:540615 | BSE:543957 | | BSE:541338 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 9.3% | -1.7% | 5.6% | -2.5% | NM- | | 18.5% | |
| 3Y CAGR | 29.3% | 30.6% | 26.6% | 61.5% | NM- | | 43.2% | |
| Latest Twelve Months | 58.4% | -0.7% | 6.4% | -64.0% | 18.1% | | 77.1% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 2.4% | -1.2% | 10.7% | -8.8% | 13.7% | | 3.4% | |
| Prior Fiscal Year | 2.0% | 5.8% | 12.7% | -0.6% | 13.4% | | 7.5% | |
| Latest Fiscal Year | 6.2% | 6.7% | 11.9% | -13.9% | 14.0% | | 3.6% | |
| Latest Twelve Months | 8.5% | 7.4% | 11.0% | -16.2% | 12.7% | | -0.3% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 3.92x | 1.36x | 1.52x | 1.60x | 4.30x | | 0.55x | |
| EV / LTM EBIT | 46.3x | 18.4x | 13.8x | -9.9x | 34.0x | | -189.4x | |
| Price / LTM Sales | 3.53x | 1.10x | 1.42x | 1.45x | 3.98x | | 0.26x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 1.36x | 1.60x | 4.30x | | | | | |
| Historical EV / LTM Revenue | 0.71x | 1.02x | 2.22x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.68x | 0.71x | 0.75x | | | | | |
| (x) LTM Revenue | 331 | 331 | 331 | | | | | |
| (=) Implied Enterprise Value | 224 | 235 | 247 | | | | | |
| (-) Non-shareholder Claims * | (94) | (94) | (94) | | | | | |
| (=) Equity Value | 130 | 142 | 153 | | | | | |
| (/) Shares Outstanding | 10.2 | 10.2 | 10.2 | | | | | |
| Implied Value Range | 12.73 | 13.89 | 15.04 | | | | | |
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 12.73 | 13.89 | 15.04 | | 8.83 | | | |
| Upside / (Downside) | 44.2% | 57.3% | 70.3% | | | | | |