Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Adjusted Earnings | 754.5 M - 1.799 B | 1.459 B |
| Discount Rate | 10.0% - 8.0% | 9.0% |
| Fair Value | ₹40.14 - ₹137.61 | ₹96.65 |
| Upside | -69.5% - 4.5% | -26.6% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Mar-20 | Mar-21 | Mar-22 | Mar-23 | Mar-24 | Dec-24 | ||
| (INR in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 6,772 | 11,293 | 13,515 | 13,736 | 14,228 | ||
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 73 | 773 | 1,336 | 1,347 | 1,419 | ||
| (+) Net Interest Expense | 264 | 265 | 417 | 353 | 238 | ||
| (+) Other Non Operating Exp. | (8) | (15) | (38) | (59) | (93) | ||
| (+) D&A | 186 | 190 | 207 | 238 | 261 | ||
| (+) Non-recurring Items | 0 | 51 | (0) | (0) | (0) | ||
| Adjusted EBITDA | 0 | 515 | 1,263 | 1,922 | 1,878 | 1,824 | |
| (-) D&A | #NUM! | (186) | (190) | (207) | (238) | (261) | |
| Adjusted EBIT | 0 | 329 | 1,073 | 1,715 | 1,641 | 1,564 | |
| % of Revenue | NA | 4.9% | 9.5% | 12.7% | 11.9% | 11.0% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 4.9% | 10.7% | 12.7% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (INR in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 7,545 | 16,212 | 22,494 | 21,593 | |||
| (+) Cash & Short Term Investments | 2,612 | 2,612 | 2,612 | 2,612 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (4,000) | (4,000) | (4,000) | (4,000) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 6,156 | 14,824 | 21,105 | 20,204 | |||
| (/) Shares Outstanding | 153.4 | 153.4 | 153.4 | 153.4 | |||
| Implied Stock Price (INR) | 40.14 | 96.65 | 137.61 | 131.74 | |||
| FX Rate: INR/INR | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (INR) | 40.14 | 96.65 | 137.61 | 131.74 | |||
| Upside / (Downside) | -69.53% | -26.63% | 4.46% | ||||
| Stock Price | 131.74 | ||||||
| Stock Price Close | 131.74 | ||||||
| Restatment Type | Press Release | ||||||
| Reporting Currency | INR | ||||||
| Trading Currency | INR | ||||||
| FX Rate: INR/INR | 1.00 | ||||||
| Market Cap | 20,204.5 | ||||||
| Shares Outstanding | 153.4 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||