| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| FOCUS | DYCL | DELTAMAGNT | 542679 | HIRECT | | 543923 | |
| NSEI:FOCUS | NSEI:DYCL | NSEI:DELTAMAGNT | BSE:542679 | NSEI:HIRECT | | BSE:543923 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 13.1% | 7.8% | -3.7% | 13.5% | 15.2% | | NM- | |
| 3Y CAGR | 55.1% | 30.9% | 5.8% | 24.8% | 19.3% | | 40.0% | |
| Latest Twelve Months | -1.8% | 32.5% | -3.2% | 55.8% | 30.1% | | 2.3% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 9.0% | 8.0% | -7.5% | 8.1% | 5.7% | | 17.4% | |
| Prior Fiscal Year | 17.6% | 8.3% | -11.8% | -12.4% | 2.9% | | 20.1% | |
| Latest Fiscal Year | 17.7% | 8.9% | -7.8% | 4.0% | 7.6% | | 18.6% | |
| Latest Twelve Months | 14.1% | 9.2% | -8.6% | 9.1% | 9.3% | | 10.6% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 2.75x | 1.49x | 1.24x | 1.90x | 2.82x | | 3.88x | |
| EV / LTM EBIT | 19.5x | 16.1x | -14.5x | 21.0x | 30.3x | | 36.7x | |
| Price / LTM Sales | 2.70x | 1.48x | 0.77x | 1.19x | 2.62x | | 4.06x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 1.24x | 1.90x | 2.82x | | | | | |
| Historical EV / LTM Revenue | 4.34x | 4.34x | 4.34x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 4.03x | 4.24x | 4.45x | | | | | |
| (x) LTM Revenue | 4,684 | 4,684 | 4,684 | | | | | |
| (=) Implied Enterprise Value | 18,878 | 19,872 | 20,866 | | | | | |
| (-) Non-shareholder Claims * | 856 | 856 | 856 | | | | | |
| (=) Equity Value | 19,735 | 20,728 | 21,722 | | | | | |
| (/) Shares Outstanding | 77.3 | 77.3 | 77.3 | | | | | |
| Implied Value Range | 255.36 | 268.22 | 281.08 | | | | | |
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 255.36 | 268.22 | 281.08 | | 252.50 | | | |
| Upside / (Downside) | 1.1% | 6.2% | 11.3% | | | | | |