Puravankara Ltd

주가

246.90 INR

적정가치

230.66 INR


Benchmarks	-	Full Ticker
Macrotech Developers Limited	-	NSEI:LODHA
AGI Infra Limited	-	NSEI:AGIIL
DLF Limited	-	NSEI:DLF
Suratwwala Business Group Limited	-	NSEI:SBGLP
Kolte-Patil Developers Limited	-	NSEI:KOLTEPATIL
Puravankara Limited	53,289,100.0%	BSE:532891
-	-	-

Multiples Valuation: Price / EPS

주가

246.90 INR

적정가치

230.66 INR

상승 여력 있음

-6.6%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	LODHA	AGIIL	DLF	SBGLP	KOLTEPATIL	532891
	NSEI:LODHA	NSEI:AGIIL	NSEI:DLF	NSEI:SBGLP	NSEI:KOLTEPATIL	BSE:532891
Historical Net Income Growth
5Y CAGR	-1.1%	41.2%	15.6%	100.5%	NM-	-18.1%
3Y CAGR	237.9%	45.5%	35.6%	64.9%	NM-	NM-
Latest Twelve Months	54.1%	7.5%	68.6%	-52.4%	-80.7%	-233.3%

Historical Net Income Profit Margin
5 Year Average Margin	8.9%	17.9%	24.3%	-41.4%	1.8%	4.6%
Prior Fiscal Year	5.1%	19.8%	35.7%	34.0%	7.0%	5.3%
Latest Fiscal Year	15.0%	17.7%	42.4%	38.6%	-5.1%	1.9%
Latest Twelve Months	18.5%	18.6%	57.2%	28.6%	0.9%	-4.2%

Current Trading Multiples
EV / LTM EBITDA	33.7x	21.6x	91.9x	37.8x	56.3x	22.8x
Price / LTM Sales	8.8x	6.5x	24.1x	17.0x	1.6x	2.4x
LTM P/E Ratio	47.6x	34.7x	42.0x	59.2x	173.6x	-58.2x


	Low	Mid	High

Benchmark LTM P/E Ratio	34.7x	47.6x	173.6x
Historical LTM P/E Ratio	-127.0x	14.4x	78.5x

Selected P/E Multiple	-41.9x	-44.1x	-46.3x
(x) LTM Net Income	(1,007)	(1,007)	(1,007)
(=) Equity Value	42,203	44,424	46,645
(/) Shares Outstanding	237.1	237.1	237.1
Implied Value Range	177.96	187.32	196.69
FX Rate: INR/INR	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	177.96	187.32	196.69		246.90
Upside / (Downside)	-27.9%	-24.1%	-20.3%

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	LODHA	AGIIL	DLF	SBGLP	KOLTEPATIL	532891

Value of Common Equity	1,192,739	20,963	1,684,450	6,033	24,610	58,552
(/) Shares Outstanding	997.4	24.4	2,475.3	173.4	76.0	237.1
Implied Stock Price	1,195.80	857.95	680.50	34.79	323.80	246.90
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	1,195.80	857.95	680.50	34.79	323.80	246.90

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

로딩 에러