Krystal Integrated Services Ltd

주가

433.15 INR

적정가치

515.14 INR


Benchmarks	-	Full Ticker
SIS Limited	-	NSEI:SIS
Updater Services Limited	-	NSEI:UDS
Quess Corp Limited	-	NSEI:QUESS
Linc Limited	-	NSEI:LINC
Kokuyo Camlin Limited	-	NSEI:KOKUYOCMLN
Krystal Integrated Services Limited	-	NSEI:KRYSTAL

Multiples Valuation: Price / Book

주가

433.15 INR

적정가치

515.14 INR

상승 여력 있음

18.9%

Price / Book Multiple

Fair Value

Benchmark Editor


Select Price / Book Ratio

	Benchmark Companies
	SIS	UDS	QUESS	LINC	KOKUYOCMLN	KRYSTAL
	NSEI:SIS	NSEI:UDS	NSEI:QUESS	NSEI:LINC	NSEI:KOKUYOCMLN	NSEI:KRYSTAL
Historical Net Income Growth
5Y CAGR	-2.5%	NM-	1.6%	46.1%	23.6%	NM-
3Y CAGR	-19.6%	14.7%	68.7%	855.6%	NM-	51.6%
Latest Twelve Months	-24.2%	101.4%	75.6%	7.2%	-71.9%	3.5%

Historical Net Income Profit Margin
5 Year Average Margin	2.8%	2.8%	0.2%	4.5%	0.9%	4.9%
Prior Fiscal Year	3.1%	1.7%	1.3%	7.7%	3.2%	3.1%
Latest Fiscal Year	1.5%	2.8%	1.5%	6.7%	5.4%	3.3%
Latest Twelve Months	1.7%	4.1%	1.8%	7.1%	1.5%	3.9%

Return on Equity
5 Year Average Margin	15.5%	8.2%	3.2%	12.8%	4.0%	10.2%
Prior Fiscal Year	15.7%	9.4%	9.0%	23.4%	9.7%	13.6%
Latest Twelve Months	8.8%	12.9%	13.2%	18.8%	4.1%	10.6%
Next Fiscal Year	12.5%	12.7%	13.4%	14.2%	9.9%	18.6%
Two Fiscal Years Forward	13.3%	14.1%	15.2%	13.0%	9.3%	20.9%

Current Trading Multiples
Price / LTM Sales	0.4x	0.7x	0.5x	1.1x	1.3x	0.6x
Price / LTM EPS	21.0x	17.2x	26.1x	16.2x	86.9x	14.1x
Price / Book	1.8x	2.1x	3.3x	2.8x	3.5x	1.5x
Price / Fwd Book	1.7x	2.0x	3.2x	2.7x	3.2x	1.3x


	Low	Mid	High

Benchmark P/B Ratio	1.8x	2.8x	3.5x
Historical P/B Ratio	0.0x	NM	0.0x

Selected P/B Multiple	1.7x	1.8x	1.9x
(x) Book Value	4,047	4,047	4,047

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	SIS	UDS	QUESS	LINC	KOKUYOCMLN	KRYSTAL

Value of Common Equity	46,837	18,650	96,892	6,086	10,326	6,052
(/) Shares Outstanding	144.2	67.0	148.8	59.5	100.3	14.0
Implied Stock Price	324.90	278.55	651.20	102.31	102.95	433.15
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	324.90	278.55	651.20	102.31	102.95	433.15

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