ดูเหมือนว่ามีข้อผิดพลาดเกิดขึ้นขณะกำลังโหลดหน้าเพจนี้.
ทีมงานของเราได้รับแจ้งแล้วแต่กรุณาติดต่อเราด้วยการใช้ วิจิทบริการสนับสนุนทางอีเมล หากปัญหายังคงมีอยู่
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 0.9x - 1.0x | 0.9x |
| Selected Fwd Revenue Multiple | 0.8x - 0.9x | 0.8x |
| Fair Value | ₹20.36 - ₹22.89 | ₹21.63 |
| Upside | 66.1% - 86.7% | 76.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Mangalam Seeds Limited | 539275 | BSE:539275 |
| Upsurge Seeds Of Agriculture Limited | USASEEDS | NSEI:USASEEDS |
| Avanti Feeds Limited | AVANTIFEED | NSEI:AVANTIFEED |
| Bombay Super Hybrid Seeds Limited | BSHSL | NSEI:BSHSL |
| Kaveri Seed Company Limited | KSCL | NSEI:KSCL |
| ShreeOswal Seeds and Chemicals Limited | OSWALSEEDS | NSEI:OSWALSEEDS |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| 539275 | USASEEDS | AVANTIFEED | BSHSL | KSCL | OSWALSEEDS | |||
| BSE:539275 | NSEI:USASEEDS | NSEI:AVANTIFEED | NSEI:BSHSL | NSEI:KSCL | NSEI:OSWALSEEDS | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 28.4% | 77.7% | 9.0% | 28.1% | 7.2% | 16.4% | ||
| 3Y CAGR | 39.8% | 28.5% | 9.4% | 14.5% | 3.5% | 18.6% | ||
| Latest Twelve Months | -3.3% | -12.1% | 6.4% | 30.7% | 7.9% | 4.6% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 17.9% | 7.5% | 8.0% | 7.2% | 22.7% | 3.4% | ||
| Prior Fiscal Year | 22.7% | 8.8% | 6.9% | 8.9% | 21.6% | 4.2% | ||
| Latest Fiscal Year | 17.0% | 8.9% | 7.5% | 10.6% | 22.5% | 0.2% | ||
| Latest Twelve Months | 14.0% | 11.2% | 9.6% | 8.5% | 21.6% | 1.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 2.34x | 0.96x | 1.96x | 3.91x | 4.72x | 0.57x | ||
| EV / LTM EBIT | 16.7x | 8.5x | 20.5x | 46.2x | 21.8x | 58.4x | ||
| Price / LTM Sales | 1.79x | 0.87x | 2.25x | 3.80x | 5.22x | 0.44x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.96x | 2.34x | 4.72x | |||||
| Historical EV / LTM Revenue | 0.48x | 0.55x | 1.80x | |||||
| Selected EV / LTM Revenue | 0.87x | 0.91x | 0.96x | |||||
| (x) LTM Revenue | 2,635 | 2,635 | 2,635 | |||||
| (=) Implied Enterprise Value | 2,280 | 2,400 | 2,520 | |||||
| (-) Non-shareholder Claims * | (340) | (340) | (340) | |||||
| (=) Equity Value | 1,940 | 2,060 | 2,180 | |||||
| (/) Shares Outstanding | 91.5 | 91.5 | 91.5 | |||||
| Implied Value Range | 21.21 | 22.52 | 23.84 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 21.21 | 22.52 | 23.84 | 12.26 | ||||
| Upside / (Downside) | 73.0% | 83.7% | 94.4% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | 539275 | USASEEDS | AVANTIFEED | BSHSL | KSCL | OSWALSEEDS | |
| Enterprise Value | 2,378 | 1,061 | 103,975 | 13,339 | 57,142 | 1,461 | |
| (+) Cash & Short Term Investments | 40 | 2 | 19,408 | 2 | 6,149 | 1 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Debt | (591) | (97) | (162) | (374) | 0 | (341) | |
| (-) 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 | 1,828 | 966 | 123,221 | 12,967 | 63,291 | 1,121 | |
| (/) Shares Outstanding | 11.0 | 7.1 | 136.2 | 104.9 | 51.4 | 91.5 | |
| Implied Stock Price | 166.45 | 136.85 | 904.40 | 123.57 | 1,230.40 | 12.26 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 166.45 | 136.85 | 904.40 | 123.57 | 1,230.40 | 12.26 | |
| 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 | |