Click excel icon

for detailed
valuation guide
Valuation snapshot

CMP TP % Upside EPS (INR) EPS Gr. YoY (%) P/E (x) P/B (x) ROE (%)
Company Reco (INR) (INR) Downside FY23E FY24 FY25 FY23 FY24E FY25E FY24E FY25E FY24E FY25E FY24E FY25E
Foodworld 7,007.2
Aggregate 65.3 35.3 28.8 60.8 47.2 11.2 9.4 18.5 19.8
Technology
Cyient Buy 946 1170 24 51.9 68.6 79.7 8.7 32.2 16.1 13.8 11.9 2.9 2.6 21.9 23.3
HCL Tech. Buy 1072 1270 18 54.6 63.4 72.2 9.5 16.2 13.9 16.9 14.8 4.8 4.9 28.3 32.7
Infosys Buy 1406 1760 25 59.0 67.9 76.9 12.6 14.9 13.3 20.7 18.3 7.9 7.9 38.7 43.3
LTI Mindtree Neutral 4552 4590 1 155.6 183.6 220.3 17.7 18.0 20.0 24.8 20.7 5.2 4.6 22.6 23.6
L&T Technology Buy 3482 3940 13 111.7 131.2 153.2 23.4 17.5 16.7 26.5 22.7 6.5 5.6 26.4 26.4
Mphasis Neutral 1904 2120 11 88.2 101.1 118.9 17.4 14.7 17.5 18.8 16.0 4.3 3.9 24.0 25.5
Coforge Neutral 3853 4040 5 138.1 175.8 194.8 24.5 27.3 10.8 21.9 19.8 6.0 5.1 30.6 28.4
Persistent Sys Neutral 4479 4360 -3 127.7 155.6 180.7 39.9 21.8 16.2 28.8 24.8 7.0 5.9 27.3 26.6
TCS Buy 3185 3810 20 116.3 136.1 156.4 11.8 17.0 14.9 23.4 20.4 13.0 13.0 55.6 63.7
Tech Mah Neutral 1118 1020 -9 58.4 68.2 79.7 -6.7 16.7 16.9 16.4 14.0 3.3 3.1 20.8 22.9
Wipro Neutral 373 380 2 20.9 23.9 27.0 -4.7 14.3 13.1 15.6 13.8 2.9 2.9 19.2 21.1
Zensar Tech Buy 268 280 5 12.7 17.8 20.9 -30.6 39.7 17.5 15.1 12.8 2.0 1.8 13.5 14.7
Aggregate 8.5 16.5 14.6 21.6 18.9 7.2 7.0 33.5 37.3
Telecom
Bharti Airtel Buy 746 985 32 13.6 18.1 28.2 115.5 33.1 56.0 41.2 26.4 4.0 3.5 11.3 14.0
Indus Towers Neutral 153 174 14 9.2 23.2 24.9 -61.1 152.7 7.3 6.6 6.1 1.5 1.3 25.0 22.4
Vodafone Idea 6 -10.3 -9.2 -7.6 4.1 Loss Loss NM NM -0.2 -0.1 NM NM
Tata Comm Neutral 1176 1200 2 61.5 64.9 85.1 18.6 5.6 31.1 18.1 13.8 7.3 4.8 50 41.8
Aggregate Loss Loss LP -65 178.1 27.5 25.6 -42.5 14.4
Others
APL Apollo Tubes Buy 1182 1400 18 24.0 35.2 44.7 19.5 46.6 26.9 33.5 26.4 8.7 6.7 29.0 28.7
BSE Neutral 440 540 23 13.3 18.2 21.0 -26.6 36.5 15.7 24.2 21.0 2.1 2.1 8.8 9.9
Coromandel Intl Buy 861 1180 37 71.1 69.7 75.1 36.6 -2.0 7.8 12.3 11.5 2.6 2.2 23.1 20.9
EPL Buy 157 210 33 6.3 9.2 11.3 -6.6 45.3 23.1 17.1 13.9 2.5 2.2 14.9 16.9
Indiamart Inter. Buy 4802 5500 15 95.5 111.1 141.6 -1.7 16.3 27.5 43.2 33.9 6.1 5.4 14.8 16.9
Indian Hotels Buy 321 410 28 6.5 8.0 10.0 -456.3 23.6 24.0 39.9 32.1 5.1 4.5 13.6 14.8
Interglobe Neutral 1865 2055 10 25.5 107.1 123.3 -115.9 321 15 17 15.1 -76.4 18.9 -137.4 331.3
Info Edge Neutral 3426 3800 11 31.8 59.0 68.7 -6.7 85.5 16.5 58.1 49.8 2.9 2.7 4.7 10.2
Godrej Agrovet Buy 408 570 40 21.0 20.1 24.1 -2.7 -4.6 20.2 20.3 16.9 3.0 2.7 15.4 17.0
Kaveri Seed Buy 521 600 15 22.7 51.3 56.7 -37.7 126.1 10.5 10.1 9.2 1.9 1.6 20.2 19.0
Lemon Tree
Buy 77 115 50 1.7 1.8 3.1 -269.6 6.3 73.9 43.6 25.1 6.1 4.9 15.0 21.6
Hotel
MCX Neutral 1486 1450 -2 34.9 48.5 61.3 24.1 39.0 26.3 30.7 24.3 5.1 4.9 16.7 20.4
Quess Corp Neutral 347 390 12 12.9 24.6 38.4 -27.1 91.3 56.1 14.1 9.0 1.5 1.3 15.0 21.4
PI Inds. Buy 2978 4300 44 84.6 99.8 115.8 52.4 18.0 16.0 29.8 25.7 5.2 4.4 19.0 18.5
SIS Buy 348 520 49 21.2 26.3 34.3 9.3 23.7 30.6 13.2 10.1 0.9 0.7 15.1 17.0
SRF Neutral 2311 2450 6 74.9 81.3 96.9 22.7 8.5 19.1 28.4 23.9 5.5 4.6 21.1 21.0
Tata Chemicals Neutral 958 1010 5 82.0 67.4 57.5 65.4 -17.8 -14.7 14.2 16.7 1.1 1.1 8.3 6.7
Team Lease Serv. Neutral 2432 2330 -4 67.2 77.7 119.7 3.2 15.7 54.0 31.3 20.3 4.4 3.6 14.8 19.2
Trident Buy 29 40 40 1.1 1.8 2.2 -32.8 62.4 26.2 16.1 12.7 2.7 2.3 18.4 19.4
UPL Neutral 696 835 20 77.4 84.4 95.2 22.0 9.0 12.8 8.2 7.3 1.1 0.9 21.7 19.9

17 March 2023 18