HLE Glascoat Ltd

주가

250.39 INR

적정가치

383.05 INR


Benchmarks	-	Full Ticker
Thermax Limited	50,041,100.0%	BSE:500411
BEW Engineering Limited	-	NSEI:BEWLTD
Standard Glass Lining Technology Limited	54,433,300.0%	BSE:544333
GMM Pfaudler Limited	50,525,500.0%	BSE:505255
The Anup Engineering Limited	54,246,000.0%	BSE:542460
HLE Glascoat Limited	-	NSEI:HLEGLAS
-	-	-

Multiples Valuation: Price / EPS

주가

250.39 INR

적정가치

383.05 INR

상승 여력 있음

53.0%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	500411	BEWLTD	544333	505255	542460	HLEGLAS
	BSE:500411	NSEI:BEWLTD	BSE:544333	BSE:505255	BSE:542460	NSEI:HLEGLAS
Historical Net Income Growth
5Y CAGR	14.7%	85.5%	NM-	28.7%	19.8%	10.7%
3Y CAGR	46.2%	79.3%	NM-	34.6%	24.6%	-17.2%
Latest Twelve Months	1.3%	96.3%	NM	-43.4%	62.4%	-29.2%

Historical Net Income Profit Margin
5 Year Average Margin	5.2%	7.2%	11.0%	6.2%	17.5%	7.8%
Prior Fiscal Year	5.6%	6.9%	10.7%	5.1%	12.5%	7.5%
Latest Fiscal Year	6.9%	11.2%	10.7%	5.2%	18.8%	3.1%
Latest Twelve Months	6.1%	14.5%	11.2%	3.5%	19.4%	3.2%

Current Trading Multiples
EV / LTM EBITDA	43.6x	7.3x	26.5x	14.9x	46.1x	17.4x
Price / LTM Sales	4.1x	1.4x	4.5x	1.5x	10.4x	1.7x
LTM P/E Ratio	66.5x	9.9x	40.4x	41.0x	53.6x	53.3x


	Low	Mid	High

Benchmark LTM P/E Ratio	9.9x	41.0x	66.5x
Historical LTM P/E Ratio	21.6x	61.8x	140.6x

Selected P/E Multiple	66.8x	70.3x	73.9x
(x) LTM Net Income	320	320	320
(=) Equity Value	21,351	22,474	23,598
(/) Shares Outstanding	68.3	68.3	68.3
Implied Value Range	312.76	329.22	345.68
FX Rate: INR/INR	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	312.76	329.22	345.68		250.39
Upside / (Downside)	24.9%	31.5%	38.1%

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	500411	BEWLTD	544333	505255	542460	HLEGLAS

Value of Common Equity	411,516	1,519	29,325	45,528	69,633	17,093
(/) Shares Outstanding	112.6	10.3	199.5	45.0	20.0	68.3
Implied Stock Price	3,654.00	147.15	147.00	1,012.70	3,477.05	250.39
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	3,654.00	147.15	147.00	1,012.70	3,477.05	250.39

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