| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 500331 | 543331 | DUCOL | 532967 | 530627 | | ASAHISONG | |
| BSE:500331 | BSE:543331 | NSEI:DUCOL | BSE:532967 | BSE:530627 | | NSEI:ASAHISONG | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 11.8% | -5.6% | NM- | -7.4% | 10.8% | | 7.7% | |
| 3Y CAGR | 19.3% | -1.5% | -1.1% | -0.3% | 8.1% | | 14.6% | |
| Latest Twelve Months | 6.0% | 11.9% | -8.9% | 10.7% | 12.2% | | 26.3% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 18.1% | 6.5% | 7.6% | -0.1% | 6.1% | | 5.6% | |
| Prior Fiscal Year | 14.8% | 10.4% | 11.7% | -8.5% | 4.4% | | -1.9% | |
| Latest Fiscal Year | 19.2% | -7.1% | 5.6% | -6.2% | 4.0% | | 0.5% | |
| Latest Twelve Months | 20.1% | -1.1% | 7.4% | -5.8% | 5.1% | | 5.5% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 11.08x | 1.20x | 2.20x | 3.63x | 1.29x | | 1.14x | |
| EV / LTM EBIT | 55.1x | -109.7x | 29.8x | -62.6x | 25.3x | | 20.9x | |
| Price / LTM Sales | 11.23x | 0.81x | 2.33x | 3.49x | 1.10x | | 0.73x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 1.20x | 2.20x | 11.08x | | | | | |
| Historical EV / LTM Revenue | 0.46x | 1.21x | 1.60x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 1.13x | 1.19x | 1.25x | | | | | |
| (x) LTM Revenue | 5,356 | 5,356 | 5,356 | | | | | |
| (=) Implied Enterprise Value | 6,068 | 6,387 | 6,707 | | | | | |
| (-) Non-shareholder Claims * | (1,921) | (1,921) | (1,921) | | | | | |
| (=) Equity Value | 4,147 | 4,467 | 4,786 | | | | | |
| (/) Shares Outstanding | 11.8 | 11.8 | 11.8 | | | | | |
| Implied Value Range | 351.84 | 378.93 | 406.03 | | | | | |
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 351.84 | 378.93 | 406.03 | | 333.60 | | | |
| Upside / (Downside) | 5.5% | 13.6% | 21.7% | | | | | |