이 페이지를 로드하는 동안 오류가 발생한 것 같습니다.
지원팀에 전달되었습니다. 만약 문제가 지속될 경우 이메일 지원 위젯을 통해 다시 문의 부탁드립니다.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -12.7x - -14.0x | -13.4x |
| Selected Fwd P/E Multiple | -15.5x - -17.1x | -16.3x |
| Fair Value | ₹49.75 - ₹54.99 | ₹52.37 |
| Upside | -9.7% - -0.1% | -4.9% |
| Benchmarks | - | Full Ticker |
| Wardwizard Innovations & Mobility Limited | 53,897,000.0% | BSE:538970 |
| Tunwal E-Motors Limited | - | NSEI:TUNWAL |
| Bajaj Auto Limited | - | NSEI:BAJAJ-AUTO |
| Delta Autocorp Limited | - | NSEI:DELTIC |
| Eicher Motors Limited | - | NSEI:EICHERMOT |
| Ola Electric Mobility Limited | 54,422,500.0% | BSE:544225 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 538970 | TUNWAL | BAJAJ-AUTO | DELTIC | EICHERMOT | 544225 | |||
| BSE:538970 | NSEI:TUNWAL | NSEI:BAJAJ-AUTO | NSEI:DELTIC | NSEI:EICHERMOT | BSE:544225 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 9.4% | NM- | 12.5% | NM- | ||
| 3Y CAGR | 92.9% | 447.7% | 16.6% | 44.3% | 43.8% | NM- | ||
| Latest Twelve Months | -62.6% | 217.1% | 1.8% | -75.4% | 15.8% | NM | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -20.5% | 5.9% | 16.7% | 6.6% | 19.3% | -3349.9% | ||
| Prior Fiscal Year | 3.7% | 4.9% | 16.2% | 6.4% | 19.8% | -56.0% | ||
| Latest Fiscal Year | 4.2% | 11.3% | 16.7% | 1.6% | 23.1% | -31.6% | ||
| Latest Twelve Months | 1.2% | 11.3% | 14.7% | 1.6% | 23.8% | -33.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 22.2x | 10.1x | 19.1x | 10.5x | 28.2x | -13.1x | ||
| Price / LTM Sales | 1.5x | 1.5x | 4.3x | 1.3x | 7.9x | 4.3x | ||
| LTM P/E Ratio | 122.5x | 13.6x | 29.5x | 85.5x | 33.2x | -12.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 13.6x | 33.2x | 122.5x | |||||
| Historical LTM P/E Ratio | 0.0x | NM | 0.0x | |||||
| Selected P/E Multiple | -12.7x | -13.4x | -14.0x | |||||
| (x) LTM Net Income | (18,224) | (18,224) | (18,224) | |||||
| (=) Equity Value | 231,648 | 243,840 | 256,032 | |||||
| (/) Shares Outstanding | 4,410.8 | 4,410.8 | 4,410.8 | |||||
| Implied Value Range | 52.52 | 55.28 | 58.05 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 52.52 | 55.28 | 58.05 | 55.07 | ||||
| Upside / (Downside) | -4.6% | 0.4% | 5.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 538970 | TUNWAL | BAJAJ-AUTO | DELTIC | EICHERMOT | 544225 | |
| Value of Common Equity | 4,586 | 1,593 | 2,226,903 | 1,079 | 1,465,539 | 242,904 | |
| (/) Shares Outstanding | 260.7 | 55.3 | 279.3 | 15.3 | 274.2 | 4,410.8 | |
| Implied Stock Price | 17.59 | 28.80 | 7,974.30 | 70.60 | 5,345.75 | 55.07 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 17.59 | 28.80 | 7,974.30 | 70.60 | 5,345.75 | 55.07 | |
| 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 | |