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 | 2.68 M - 4.689 M | 3.684 M |
| Discount Rate | 9.8% - 7.8% | 8.8% |
| Fair Value | ₹8.48 - ₹17.36 | ₹12.41 |
| Upside | -55.1% - -8.2% | -34.3% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Mar-20 | Mar-21 | Mar-22 | Mar-23 | Mar-24 | Sep-24 | ||
| (INR in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 10 | 40 | 44 | ||||
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 1 | 3 | 3 | ||||
| (+) Net Interest Expense | 0 | ||||||
| (+) Other Non Operating Exp. | 0 | 0 | 0 | ||||
| (+) D&A | 1 | 4 | |||||
| (+) Non-recurring Items | |||||||
| Adjusted EBITDA | 0 | 0 | 0 | 1 | 5 | 6 | |
| (-) D&A | #NUM! | #NUM! | #NUM! | #NUM! | (1) | (4) | |
| Adjusted EBIT | 0 | 0 | 0 | 1 | 3 | 3 | |
| % of Revenue | NA | NA | NA | 14.3% | 8.2% | 6.2% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 8.2% | 11.3% | 14.3% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (INR in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 27 | 42 | 61 | 66 | |||
| (+) Cash & Short Term Investments | 11 | 11 | 11 | 11 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (7) | (7) | (7) | (7) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 32 | 46 | 65 | 70 | |||
| (/) Shares Outstanding | 3.7 | 3.7 | 3.7 | 3.7 | |||
| Implied Stock Price (INR) | 8.48 | 12.41 | 17.36 | 18.90 | |||
| FX Rate: INR/INR | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (INR) | 8.48 | 12.41 | 17.36 | 18.90 | |||
| Upside / (Downside) | -55.14% | -34.34% | -8.17% | ||||
| Stock Price | 18.90 | ||||||
| Stock Price Close | 18.90 | ||||||
| Restatment Type | Press Release | ||||||
| Reporting Currency | INR | ||||||
| Trading Currency | INR | ||||||
| FX Rate: INR/INR | 1.00 | ||||||
| Market Cap | 70.3 | ||||||
| Shares Outstanding | 3.7 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||