| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 543317 | 500294 | 539150 | 542649 | 532945 | | 514360 | |
| BSE:543317 | BSE:500294 | BSE:539150 | BSE:542649 | BSE:532945 | | BSE:514360 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 11.2% | 10.1% | 18.0% | 16.8% | -14.1% | | 61.3% | |
| 3Y CAGR | 4.6% | 37.9% | 14.3% | 12.4% | -1.3% | | 72.1% | |
| Latest Twelve Months | -15.1% | 16.8% | -8.3% | -3.3% | 13.0% | | -18.3% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 20.6% | 8.3% | 19.1% | 5.8% | -8.4% | | 4.1% | |
| Prior Fiscal Year | 24.4% | 8.1% | 16.9% | 6.0% | -18.2% | | 2.6% | |
| Latest Fiscal Year | 21.0% | 7.5% | 21.1% | 6.2% | 3.7% | | 1.4% | |
| Latest Twelve Months | 18.3% | 7.5% | 29.2% | 5.7% | 5.9% | | 1.9% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 1.83x | 0.63x | 1.73x | 3.68x | 4.02x | | 0.92x | |
| EV / LTM EBIT | 10.0x | 8.4x | 5.9x | 64.8x | 68.2x | | 48.6x | |
| Price / LTM Sales | 1.33x | 0.58x | 0.85x | 3.63x | 3.50x | | 0.94x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.63x | 1.83x | 4.02x | | | | | |
| Historical EV / LTM Revenue | 0.11x | 0.25x | 2.72x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 1.21x | 1.27x | 1.34x | | | | | |
| (x) LTM Revenue | 6,091 | 6,091 | 6,091 | | | | | |
| (=) Implied Enterprise Value | 7,376 | 7,765 | 8,153 | | | | | |
| (-) Non-shareholder Claims * | 92 | 92 | 92 | | | | | |
| (=) Equity Value | 7,468 | 7,856 | 8,245 | | | | | |
| (/) Shares Outstanding | 35.9 | 35.9 | 35.9 | | | | | |
| Implied Value Range | 208.07 | 218.89 | 229.71 | | | | | |
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 208.07 | 218.89 | 229.71 | | 159.40 | | | |
| Upside / (Downside) | 30.5% | 37.3% | 44.1% | | | | | |