Vivo Collaboration Solutions Ltd

주가

65.80 INR

적정가치

42.65 INR


Benchmarks	-	Full Ticker
Sify Technologies Limited	-	NasdaqCM:SIFY
Indus Towers Limited	-	NSEI:INDUSTOWER
Virgo Global Limited	53,235,400.0%	BSE:532354
Kore Digital Limited	-	NSEI:KDL
Steelman Telecom Limited	54,362,200.0%	BSE:543622
Vivo Collaboration Solutions Limited	-	NSEI:VIVO
-	-	-

Multiples Valuation: Price / EPS

주가

65.80 INR

적정가치

42.65 INR

상승 여력 있음

-35.2%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	SIFY	INDUSTOWER	532354	KDL	543622	VIVO
	NasdaqCM:SIFY	NSEI:INDUSTOWER	BSE:532354	NSEI:KDL	BSE:543622	NSEI:VIVO
Historical Net Income Growth
5Y CAGR	-46.0%	19.3%	45.2%	NM-	NM-	NM-
3Y CAGR	-68.3%	16.9%	134.5%	253.9%	NM-	NM-
Latest Twelve Months	-519.7%	79.2%	-656.4%	218.4%	-18.1%	-195.9%

Historical Net Income Profit Margin
5 Year Average Margin	2.9%	24.3%	-0.1%	10.9%	-2.1%	9.5%
Prior Fiscal Year	2.0%	7.2%	0.5%	15.1%	0.6%	4.7%
Latest Fiscal Year	0.1%	21.1%	0.3%	11.1%	-1.4%	-12.9%
Latest Twelve Months	-0.5%	33.8%	-4.1%	10.0%	-2.9%	-8.5%

Current Trading Multiples
EV / LTM EBITDA	6.6x	6.0x	-26.4x	9.6x	37.0x	-0.8x
Price / LTM Sales	0.3x	3.0x	0.2x	1.4x	0.7x	3.3x
LTM P/E Ratio	-61.2x	8.8x	-5.0x	13.7x	-25.8x	-39.5x


	Low	Mid	High

Benchmark LTM P/E Ratio	-61.2x	-5.0x	13.7x
Historical LTM P/E Ratio	-92.4x	-40.5x	11.3x

Selected P/E Multiple	-21.6x	-22.7x	-23.9x
(x) LTM Net Income	(3)	(3)	(3)
(=) Equity Value	72	76	80
(/) Shares Outstanding	2.0	2.0	2.0
Implied Value Range	35.97	37.86	39.76
FX Rate: INR/INR	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	35.97	37.86	39.76		65.80
Upside / (Downside)	-45.3%	-42.5%	-39.6%

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	SIFY	INDUSTOWER	532354	KDL	543622	VIVO

Value of Common Equity	11,479	881,628	58	3,346	1,627	133
(/) Shares Outstanding	30.6	2,637.2	10.5	12.0	9.7	2.0
Implied Stock Price	375.66	334.30	5.50	278.30	168.10	65.80
FX Conversion Rate to Trading Currency	85.57	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	4.39	334.30	5.50	278.30	168.10	65.80

Trading Currency	USD	INR	INR	INR	INR	INR
FX Rate to Reporting Currency	85.57	1.00	1.00	1.00	1.00	1.00

로딩 에러