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 |
|---|---|---|
| Adjusted Earnings | 9.402 M - 141.6 M | 27.519 M |
| Discount Rate | 9.0% - 7.0% | 8.0% |
| Fair Value | ₹5.46 - ₹99.59 | ₹17.22 |
| Upside | -67.7% - 487.9% | 1.6% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Mar-20 | Mar-21 | Mar-22 | Mar-23 | Mar-24 | Dec-24 | ||
| (INR in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 422 | 338 | 332 | 450 | 597 | 703 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 101 | 5 | 5 | 4 | 22 | 17 | |
| (+) Net Interest Expense | 1 | 1 | 1 | 1 | 0 | 0 | |
| (+) Other Non Operating Exp. | 0 | 0 | (0) | 0 | 0 | 0 | |
| (+) D&A | 14 | 15 | 15 | 14 | 15 | 15 | |
| (+) Non-recurring Items | 37 | ||||||
| Adjusted EBITDA | 117 | 21 | 58 | 20 | 38 | 33 | |
| (-) D&A | (14) | (15) | (15) | (14) | (15) | (15) | |
| Adjusted EBIT | 103 | 6 | 43 | 5 | 23 | 18 | |
| % of Revenue | 24.3% | 1.8% | 12.9% | 1.2% | 3.8% | 2.5% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 1.2% | 3.8% | 24.3% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (INR in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 104 | 344 | 2,022 | 338 | |||
| (+) Cash & Short Term Investments | 20 | 20 | 20 | 20 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (13) | (13) | (13) | (13) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 111 | 351 | 2,029 | 345 | |||
| (/) Shares Outstanding | 20.4 | 20.4 | 20.4 | 20.4 | |||
| Implied Stock Price (INR) | 5.46 | 17.22 | 99.59 | 16.94 | |||
| FX Rate: INR/INR | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (INR) | 5.46 | 17.22 | 99.59 | 16.94 | |||
| Upside / (Downside) | -67.75% | 1.64% | 487.90% | ||||
| Stock Price | 16.94 | ||||||
| Stock Price Close | 16.94 | ||||||
| Restatment Type | Press Release | ||||||
| Reporting Currency | INR | ||||||
| Trading Currency | INR | ||||||
| FX Rate: INR/INR | 1.00 | ||||||
| Market Cap | 345.2 | ||||||
| Shares Outstanding | 20.4 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||