IndiaMART InterMESH Ltd

주가

2,069.20 INR

적정가치

2,623.86 INR


Benchmarks	-	Full Ticker
MSTC Limited	-	NSEI:MSTCLTD
Standard Industries Limited	-	NSEI:SIL
Crown Lifters Limited	-	NSEI:CROWN
Adani Enterprises Limited	-	NSEI:ADANIENT
Refex Industries Limited	-	NSEI:REFEX
IndiaMART InterMESH Limited	54,272,600.0%	BSE:542726

Multiples Valuation: Price / Book

주가

2,069.20 INR

적정가치

2,623.86 INR

상승 여력 있음

26.8%

Price / Book Multiple

Fair Value

Benchmark Editor


Select Price / Book Ratio

	Benchmark Companies
	MSTCLTD	SIL	CROWN	ADANIENT	REFEX	542726
	NSEI:MSTCLTD	NSEI:SIL	NSEI:CROWN	NSEI:ADANIENT	NSEI:REFEX	BSE:542726
Historical Net Income Growth
5Y CAGR	NM-	NM-	NM-	37.7%	24.3%	75.5%
3Y CAGR	21.9%	NM-	28.6%	49.8%	31.9%	6.1%
Latest Twelve Months	67.1%	105.9%	195.5%	2.2%	31.2%	61.8%

Historical Net Income Profit Margin
5 Year Average Margin	24.1%	-8.7%	14.0%	2.5%	6.7%	33.4%
Prior Fiscal Year	33.6%	102.0%	20.2%	1.9%	7.1%	28.8%
Latest Fiscal Year	27.2%	-0.5%	19.6%	3.2%	6.8%	27.9%
Latest Twelve Months	52.7%	3.6%	51.1%	3.6%	6.6%	34.8%

Return on Equity
5 Year Average Margin	27.7%	95.2%	12.5%	7.2%	36.2%	32.3%
Prior Fiscal Year	33.6%	15.0%	20.2%	8.9%	46.6%	14.4%
Latest Twelve Months	41.7%	0.7%	48.6%	8.5%	30.0%	26.8%
Next Fiscal Year	21.1%	#NUM!	14.9%	12.3%	19.6%	25.3%
Two Fiscal Years Forward	20.1%	-0.1%	15.8%	17.6%	16.4%	22.1%

Current Trading Multiples
Price / LTM Sales	4.9x	5.1x	5.9x	2.7x	2.3x	9.3x
Price / LTM EPS	9.4x	142.1x	11.5x	75.3x	34.1x	26.8x
Price / Book	3.8x	1.0x	4.1x	6.4x	8.1x	6.7x
Price / Fwd Book	3.8x	1.0x	4.8x	6.0x	8.5x	5.9x


	Low	Mid	High

Benchmark P/B Ratio	1.0x	4.1x	8.1x
Historical P/B Ratio	7.6x	15.4x	55.7x

Selected P/B Multiple	8.0x	8.4x	8.8x
(x) Book Value	18,773	18,773	18,773

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	MSTCLTD	SIL	CROWN	ADANIENT	REFEX	542726

Value of Common Equity	36,238	1,279	2,006	2,669,158	48,269	124,158
(/) Shares Outstanding	70.4	64.3	11.2	1,154.2	129.2	60.0
Implied Stock Price	514.75	19.88	178.77	2,312.60	373.65	2,069.20
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	514.75	19.88	178.77	2,312.60	373.65	2,069.20

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