Hanman Fit Ltd

주가

3.68 INR

적정가치

3.76 INR


Benchmarks	-	Full Ticker
Woodsvilla Limited	52,695,900.0%	BSE:526959
Aruna Hotels Limited	50,001,600.0%	BSE:500016
Howard Hotels Limited	52,676,100.0%	BSE:526761
Blue Coast Hotels Limited	53,149,500.0%	BSE:531495
Ajwa Fun World & Resort Limited	52,662,800.0%	BSE:526628
Hanman Fit Limited	53,873,100.0%	BSE:538731

Multiples Valuation: Price / Book

주가

3.68 INR

적정가치

3.76 INR

상승 여력 있음

2.2%

Price / Book Multiple

Fair Value

Benchmark Editor


Select Price / Book Ratio

	Benchmark Companies
	526959	500016	526761	531495	526628	538731
	BSE:526959	BSE:500016	BSE:526761	BSE:531495	BSE:526628	BSE:538731
Historical Net Income Growth
5Y CAGR	NM-	NM-	NM-	NM-	-8.0%	NM-
3Y CAGR	NM-	NM-	NM-	NM-	NM-	NM-
Latest Twelve Months	190.9%	85.5%	-106.0%	1308.7%	227.4%	262.6%

Historical Net Income Profit Margin
5 Year Average Margin	-8.4%	-3194.7%	-13.8%	-5217.3%	-110.1%	-199.4%
Prior Fiscal Year	-12.9%	-453.9%	7.2%	-2540.9%	9.5%	NA
Latest Fiscal Year	-1.2%	-26.0%	7.2%	-2928.7%	4.1%	335.3%
Latest Twelve Months	17.1%	-4.3%	-0.5%	25207.1%	25.0%	165.7%

Return on Equity
5 Year Average Margin	-0.4%	-41.2%	-2.4%	NA	-485.6%	-25.5%
Prior Fiscal Year	-2.7%	-35.4%	7.7%	NM	NM	-7.6%
Latest Twelve Months	3.0%	-3.7%	-0.9%	NM	NM	18.2%
Next Fiscal Year	-2.4%	441.6%	9.5%	#NUM!	13.5%	#NUM!
Two Fiscal Years Forward	-2.5%	15.9%	12.2%	5.6%	-4.3%	63.7%

Current Trading Multiples
Price / LTM Sales	9.8x	1.4x	1.3x	176.9x	7.8x	19.5x
Price / LTM EPS	57.1x	-32.8x	-251.5x	0.7x	31.4x	11.8x
Price / Book	1.6x	1.3x	2.3x	-1.3x	-16.4x	2.0x
Price / Fwd Book	1.7x	-0.5x	1.8x	-0.4x	-8.4x	1.6x


	Low	Mid	High

Benchmark P/B Ratio	-16.4x	1.3x	2.3x
Historical P/B Ratio	0.8x	1.2x	1.8x

Selected P/B Multiple	1.9x	2.0x	2.1x
(x) Book Value	20	20	20

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	526959	500016	526761	531495	526628	538731

Value of Common Equity	79	331	215	525	211	39
(/) Shares Outstanding	6.0	33.9	9.1	13.0	6.4	10.5
Implied Stock Price	13.12	9.77	23.60	40.43	33.01	3.68
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	13.12	9.77	23.60	40.43	33.01	3.68

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