Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 25.1x - 27.8x | 26.5x |
| Selected Fwd P/E Multiple | 16.5x - 18.2x | 17.3x |
| Fair Value | ₹72.53 - ₹80.16 | ₹76.35 |
| Upside | -4.6% - 5.5% | 0.5% |
| Benchmarks | - | Full Ticker |
| Hi-Tech Pipes Limited | 54,341,100.0% | BSE:543411 |
| APL Apollo Tubes Limited | 53,375,800.0% | BSE:533758 |
| Hariom Pipe Industries Limited | 54,351,700.0% | BSE:543517 |
| Jindal Saw Limited | 50,037,800.0% | BSE:500378 |
| Rama Steel Tubes Limited | 53,930,900.0% | BSE:539309 |
| JTL Industries Limited | 53,460,000.0% | BSE:534600 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 543411 | 533758 | 543517 | 500378 | 539309 | 534600 | |||
| BSE:543411 | BSE:533758 | BSE:543517 | BSE:500378 | BSE:539309 | BSE:534600 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 9.9% | 37.6% | 47.9% | 14.2% | 28.3% | 50.8% | ||
| 3Y CAGR | 24.4% | 26.7% | 55.4% | 73.9% | 33.0% | 77.9% | ||
| Latest Twelve Months | 36.6% | -16.9% | 6.9% | 27.9% | -27.9% | -7.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.8% | 4.2% | 6.1% | 4.2% | 2.3% | 5.2% | ||
| Prior Fiscal Year | 1.6% | 4.0% | 7.2% | 3.6% | 2.0% | 5.8% | ||
| Latest Fiscal Year | 1.6% | 4.0% | 4.9% | 8.0% | 2.8% | 5.5% | ||
| Latest Twelve Months | 2.2% | 3.2% | 4.8% | 9.2% | 2.2% | 5.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 15.6x | 39.3x | 7.8x | 6.1x | 35.5x | 20.4x | ||
| Price / LTM Sales | 0.7x | 2.1x | 0.8x | 0.8x | 1.4x | 1.6x | ||
| LTM P/E Ratio | 31.3x | 66.7x | 16.9x | 8.8x | 63.3x | 26.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 8.8x | 31.3x | 66.7x | |||||
| Historical LTM P/E Ratio | 8.4x | 30.8x | 45.9x | |||||
| Selected P/E Multiple | 25.1x | 26.5x | 27.8x | |||||
| (x) LTM Net Income | 1,115 | 1,115 | 1,115 | |||||
| (=) Equity Value | 28,049 | 29,526 | 31,002 | |||||
| (/) Shares Outstanding | 393.1 | 393.1 | 393.1 | |||||
| Implied Value Range | 71.36 | 75.11 | 78.87 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 71.36 | 75.11 | 78.87 | 75.99 | ||||
| Upside / (Downside) | -6.1% | -1.2% | 3.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 543411 | 533758 | 543517 | 500378 | 539309 | 534600 | |
| Value of Common Equity | 20,879 | 423,086 | 10,307 | 171,734 | 14,594 | 29,870 | |
| (/) Shares Outstanding | 203.1 | 277.5 | 31.0 | 635.8 | 1,554.2 | 393.1 | |
| Implied Stock Price | 102.80 | 1,524.50 | 332.85 | 270.10 | 9.39 | 75.99 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 102.80 | 1,524.50 | 332.85 | 270.10 | 9.39 | 75.99 | |
| 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 | |