| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 542726 | 512599 | CROWN | 532884 | 542597 | | SIL | |
| BSE:542726 | BSE:512599 | NSEI:CROWN | BSE:532884 | BSE:542597 | | NSEI:SIL | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 18.7% | 19.0% | 9.1% | 24.6% | -25.6% | | 10.6% | |
| 3Y CAGR | 21.4% | 34.6% | 32.2% | 29.8% | -1.3% | | 31.2% | |
| Latest Twelve Months | 17.1% | 12.3% | 45.7% | 30.6% | -1.3% | | 3.5% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 32.6% | 5.7% | 14.7% | 9.6% | 28.3% | | -57.1% | |
| Prior Fiscal Year | 24.4% | 5.0% | 10.5% | 10.3% | 38.5% | | -70.9% | |
| Latest Fiscal Year | 24.6% | 8.7% | 29.3% | 9.6% | 36.4% | | -52.8% | |
| Latest Twelve Months | 32.9% | 10.0% | 40.0% | 7.4% | 31.5% | | -51.6% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 7.74x | 3.53x | 6.90x | 2.46x | 3.87x | | 4.19x | |
| EV / LTM EBIT | 23.5x | 35.1x | 17.2x | 33.0x | 12.3x | | -8.1x | |
| Price / LTM Sales | 9.52x | 2.73x | 6.46x | 2.35x | 5.07x | | 5.12x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 2.46x | 3.87x | 7.74x | | | | | |
| Historical EV / LTM Revenue | -3.78x | 0.58x | 4.81x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 2.65x | 2.79x | 2.93x | | | | | |
| (x) LTM Revenue | 260 | 260 | 260 | | | | | |
| (=) Implied Enterprise Value | 688 | 725 | 761 | | | | | |
| (-) Non-shareholder Claims * | 240 | 240 | 240 | | | | | |
| (=) Equity Value | 928 | 964 | 1,001 | | | | | |
| (/) Shares Outstanding | 64.3 | 64.3 | 64.3 | | | | | |
| Implied Value Range | 14.43 | 14.99 | 15.55 | | | | | |
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 14.43 | 14.99 | 15.55 | | 20.53 | | | |
| Upside / (Downside) | -29.7% | -27.0% | -24.2% | | | | | |