Il semble qu'il y ait eu une erreur en essayant de charger cette page.
Notre équipe a été informée mais veuillez nous contacter en utilisant le widget support email si le problème persiste.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 6,3x - 7,0x | 6,7x |
| Selected Fwd Revenue Multiple | 4,5x - 4,9x | 4,7x |
| Fair Value | 1.054₹ - 1.181₹ | 1.117₹ |
| Upside | -16,5% - -6,4% | -11,5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Keystone Realtors Limited | RUSTOMJEE | NSEI:RUSTOMJEE |
| Brigade Enterprises Limited | BRIGADE | NSEI:BRIGADE |
| Signatureglobal (India) Limited | SIGNATURE | NSEI:SIGNATURE |
| Godrej Properties Limited | GODREJPROP | NSEI:GODREJPROP |
| Sobha Limited | SOBHA | NSEI:SOBHA |
| Prestige Estates Projects Limited | PRESTIGE | NSEI:PRESTIGE |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| RUSTOMJEE | BRIGADE | SIGNATURE | GODREJPROP | SOBHA | PRESTIGE | |||
| NSEI:RUSTOMJEE | NSEI:BRIGADE | NSEI:SIGNATURE | NSEI:GODREJPROP | NSEI:SOBHA | NSEI:PRESTIGE | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 1.0% | 10.5% | 8.5% | 1.5% | -2.1% | 8.8% | ||
| 3Y CAGR | 37.8% | 35.9% | 147.3% | 58.3% | 13.6% | 2.8% | ||
| Latest Twelve Months | 27.1% | 31.7% | 113.6% | 29.8% | 0.5% | -4.3% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 12.9% | 15.5% | -13.1% | -5.5% | 19.0% | 19.7% | ||
| Prior Fiscal Year | 16.7% | 15.9% | 2.9% | 10.2% | 9.3% | 17.3% | ||
| Latest Fiscal Year | 5.0% | 18.3% | -3.7% | -4.7% | 6.5% | 22.9% | ||
| Latest Twelve Months | 9.7% | 21.5% | -0.1% | 0.5% | 5.0% | 26.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 2.94x | 5.04x | 6.38x | 16.73x | 3.62x | 7.70x | ||
| EV / LTM EBIT | 30.3x | 23.4x | -6026.6x | 3587.6x | 72.5x | 29.6x | ||
| Price / LTM Sales | 2.97x | 4.70x | 5.98x | 14.86x | 3.56x | 6.81x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 2.94x | 5.04x | 16.73x | |||||
| Historical EV / LTM Revenue | 1.76x | 3.08x | 6.77x | |||||
| Selected EV / LTM Revenue | 6.35x | 6.68x | 7.01x | |||||
| (x) LTM Revenue | 79,850 | 79,850 | 79,850 | |||||
| (=) Implied Enterprise Value | 506,662 | 533,328 | 559,995 | |||||
| (-) Non-shareholder Claims * | (65,140) | (65,140) | (65,140) | |||||
| (=) Equity Value | 441,522 | 468,188 | 494,855 | |||||
| (/) Shares Outstanding | 430.7 | 430.7 | 430.7 | |||||
| Implied Value Range | 1,025.05 | 1,086.96 | 1,148.87 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,025.05 | 1,086.96 | 1,148.87 | 1,261.80 | ||||
| Upside / (Downside) | -18.8% | -13.9% | -8.9% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | RUSTOMJEE | BRIGADE | SIGNATURE | GODREJPROP | SOBHA | PRESTIGE | |
| Enterprise Value | 65,666 | 267,722 | 170,342 | 704,434 | 129,054 | 608,635 | |
| (+) Cash & Short Term Investments | 9,197 | 36,124 | 12,468 | 59,525 | 12,997 | 58,374 | |
| (+) Investments & Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Debt | (8,676) | (53,852) | (23,064) | (135,898) | (15,452) | (123,514) | |
| (-) 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 | 66,187 | 249,995 | 159,747 | 628,061 | 126,599 | 543,495 | |
| (/) Shares Outstanding | 126.0 | 244.4 | 140.5 | 301.2 | 100.9 | 430.7 | |
| Implied Stock Price | 525.20 | 1,023.00 | 1,136.90 | 2,085.30 | 1,254.70 | 1,261.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 525.20 | 1,023.00 | 1,136.90 | 2,085.30 | 1,254.70 | 1,261.80 | |
| 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 | |