| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| KSOLVES | TCS | SIGMA | MICROPRO | ACN | | DELAPLEX | |
| NSEI:KSOLVES | NSEI:TCS | NSEI:SIGMA | NSEI:MICROPRO | NYSE:ACN | | NSEI:DELAPLEX | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | NM- | 10.5% | 80.8% | 10.7% | 8.5% | | NM- | |
| 3Y CAGR | 56.7% | 13.6% | 45.4% | 15.7% | 8.7% | | 15.2% | |
| Latest Twelve Months | 33.3% | 5.6% | 10.9% | NM | 4.1% | | NM | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 40.1% | 24.9% | 36.1% | 22.4% | 15.4% | | 17.7% | |
| Prior Fiscal Year | 41.5% | 24.1% | 39.9% | 38.7% | 15.8% | | 18.1% | |
| Latest Fiscal Year | 42.3% | 24.6% | 33.8% | 24.0% | 15.4% | | 20.0% | |
| Latest Twelve Months | 37.8% | 24.8% | 30.1% | 26.7% | 15.3% | | 19.4% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 7.74x | 4.54x | 3.65x | 0.73x | 2.66x | | 1.54x | |
| EV / LTM EBIT | 20.4x | 18.3x | 12.1x | 2.7x | 17.4x | | 7.9x | |
| Price / LTM Sales | 7.85x | 4.74x | 3.67x | 1.31x | 2.65x | | 2.10x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.73x | 3.65x | 7.74x | | | | | |
| Historical EV / LTM Revenue | 0.00x | NM | 0.00x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 2.08x | 2.19x | 2.30x | | | | | |
| (x) LTM Revenue | 634 | 634 | 634 | | | | | |
| (=) Implied Enterprise Value | 1,323 | 1,392 | 1,462 | | | | | |
| (-) Non-shareholder Claims * | 354 | 354 | 354 | | | | | |
| (=) Equity Value | 1,676 | 1,746 | 1,815 | | | | | |
| (/) Shares Outstanding | 9.1 | 9.1 | 9.1 | | | | | |
| Implied Value Range | 183.98 | 191.62 | 199.26 | | | | | |
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 183.98 | 191.62 | 199.26 | | 146.00 | | | |
| Upside / (Downside) | 26.0% | 31.2% | 36.5% | | | | | |