Friday, September 7, 2018

TRANSFORMERS & RECTIFIERS INDIA LTD: Reasonably Valued


Premium /Discounted  to Intrinsic Value ( Earning Power Value Method )
CMP  ₹ 19.85 Prem/ Disc RoIC 7.6
3X  EPV ₹ 18.40 7.88% Cost of Capital 12.5
2X  EPV ₹ 12.27 61.81% Growth Rate -2%
1.5X  EPV ₹ 9.20 115.75% RoE 4%
1.0 X  EPV ₹ 6.13 223.63% RoCE 8%
CMP/ EPV 3.2 Net Cash / Share   ₹ 21.9
Intrinsic Value Based on Earning Expectaion
   FY 19E FY 20E FY 21E FY 22E FY 23E
EPV (E) ₹ 8.24 ₹ 8.07 ₹ 7.90 ₹ 7.74 ₹ 7.58
CMP/ EPV(E) 2.41 2.46 2.51 2.57 2.62
Market Cap / Sales   0.33
Market Cap / Networth 0.8
CMP / EPV (10Y Avg.) 0.1 Price at 10Y EPV Avg, ₹ 0.57
Discount ( Premium ) in EV/EBITDA to 10 Yrs Avg     -22%
Discount / Premium in EPV to Past 3409%
Best Price at X1 EPV to Past Reference ₹ 13.1
Equity Value Per Share ( Enterprise Value Method )   ₹ 18.1
 www.niftynext.com ©

No comments:

Post a Comment

Thanks for Your Valuable comments. It will make Us to Serve You in Better Way. For Any STOCKS Query ,Please Call NiftyNext +91 880 2230 836.

Subscribe to: Post Comments (Atom)

Disclaimer

The recommendations made herein do not constitute an offer to sell or a solicitation to buy any of the securities mentioned. No representations can be made that the recommendations contained herein will be profitable or that they will not result in losses. Readers using the information contained herein are solely responsible for their actions. Information is obtained from sources deemed to be reliable but is not guaranteed as to accuracy and completeness. The above recommendations are based on the theory of Technical Analysis and do not reflect the fundamental validity of the Scrip. www.niftynext..com does 't take any Responsibility for any losses arising from using the Stocks Recommendations.
We( WWW.NIFTYNEXT.COM) are not Registered with Any Regulatory Body in India ie SEBI,NSE,BSE,AMFI or Any Otheres.

Blog Archive