| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| BAJAJELEC | WHIRLPOOL | 543597 | MIRCELECTR | AMBER | | EPACK | |
| NSEI:BAJAJELEC | NSEI:WHIRLPOOL | BSE:543597 | NSEI:MIRCELECTR | NSEI:AMBER | | NSEI:EPACK | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -7.0% | 4.8% | 57.4% | 8.5% | 19.6% | | NM- | |
| 3Y CAGR | 0.4% | 5.0% | 66.4% | 8.1% | 30.5% | | 24.5% | |
| Latest Twelve Months | -10.1% | 13.0% | 30.6% | -6.0% | 30.3% | | 33.9% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 4.2% | 4.8% | 7.4% | -0.8% | 4.5% | | 5.2% | |
| Prior Fiscal Year | 6.4% | 3.1% | 7.2% | -0.2% | 4.4% | | 5.2% | |
| Latest Fiscal Year | 3.4% | 2.9% | 6.3% | -5.4% | 4.5% | | 5.7% | |
| Latest Twelve Months | 2.9% | 3.9% | 6.8% | -5.2% | 5.2% | | 4.6% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 1.65x | 1.36x | 2.55x | 0.43x | 2.87x | | 1.84x | |
| EV / LTM EBIT | 56.2x | 35.0x | 37.4x | -8.3x | 55.2x | | 39.6x | |
| Price / LTM Sales | 1.32x | 1.64x | 2.43x | 0.31x | 2.70x | | 1.72x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.43x | 1.65x | 2.87x | | | | | |
| Historical EV / LTM Revenue | 1.24x | 1.24x | 1.24x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 1.88x | 1.98x | 2.08x | | | | | |
| (x) LTM Revenue | 20,533 | 20,533 | 20,533 | | | | | |
| (=) Implied Enterprise Value | 38,587 | 40,618 | 42,649 | | | | | |
| (-) Non-shareholder Claims * | (2,399) | (2,399) | (2,399) | | | | | |
| (=) Equity Value | 36,188 | 38,219 | 40,250 | | | | | |
| (/) Shares Outstanding | 96.0 | 96.0 | 96.0 | | | | | |
| Implied Value Range | 377.09 | 398.25 | 419.41 | | | | | |
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 377.09 | 398.25 | 419.41 | | 368.75 | | | |
| Upside / (Downside) | 2.3% | 8.0% | 13.7% | | | | | |