FAIRVALUE OF ITC:
Company | Price | Marketcap | Sales | Profit | F-EPS | FV | Equity | Reserve | DEBT | LEASE | CUR.ASSETS | CUR.LIABILITIES | ASSETS | LIABILITIES | TRADE REC | |||||
ITC | 235 | 289654 | 66444 | 15399 | 12 | 1 | 1232 | 59667 | 6 | 210 | 34954 | 10794 | 74507 | 13142 | 2517 | |||||
GROWTH | LIQUIDITY | SOLVENCY | PROFITABILITY | VALUATIONS | ||||||||||||||||
SALES GROWTH | P-MARGIN | CUR.RATIO | TRADE CYC | DEBT2EQUITY | DEBTRATIO | ICR | ROE | ROPE | ROA | F-PE | YIELD | BOOKVALUE | PBV | |||||||
10% | 24% | 3.2 | 3.8% | 0% | 18% | 476 | 25% | 12.5 | 21% | 19.1 | 5.2% | 49 | 4.8 | |||||||
Estimates | Year | Sales | Profit | EPS | TARGET | |||||||||||||||
2035 | 229382 | 53160 | 42 | 1112 | TRAILEPS | Q4 | Q1 | Q2 | Q3 | EST-2022 | ||||||||||
2030 | 142428 | 33008 | 26 | 691 | EPS | 3.05 | 2.66 | 3.02 | 3.29 | 12.0 | ||||||||||
2022 | 66444 | 15399 | 12 | 322 | ||||||||||||||||
TREND | ANNUAL | Q1 | H1 | 9M | EST-2022 | |||||||||||||||
ESTIMATE | Year | Revenue | PAT | EPS | MARGIN | FAIR_PE | SALES | 3% | -7% | 23% | 26% | 25% | ||||||||
LongTerm | 10% | 10% | 10% | 25% | 26.2 | PROFIT | -14% | -12% | 19% | 17% | 15% | |||||||||
CYear | 25% | 15% | 15% | 24% | 26.2 | |||||||||||||||
9Mresult | 2022 | 2021 | Growth | |||||||||||||||||
CAGR Growth | Year | Sales | Profit | EPS | Profit Margin | High Price | Low Price | HPE | LPE | Sales | 47451 | 37751 | 26% | |||||||
Short Term | CURRENT YEAR | 3% | -14% | 24% | Exp | 33686 | 26898 | 25% | ||||||||||||
Long term | Growth 20Y | 14% | 16% | 23% | 28.2 | 18.9 | Fin | 29 | 42 | -31% | ||||||||||
Long term | Growth 10Y | 5% | 7% | 25% | 33.2 | 19.1 | Profit | 11226 | 9573 | 17% | ||||||||||
Long term | Growth 5Y | 7% | 6% | 25% | 30.8 | 24.2 | Eps | 8.97 | 7.65 | 17% | ||||||||||
Actual | 15500 | Margin | 24% | 25% | -7% | |||||||||||||||
Past Data | Year | Sales | Profit | EPS | Profit Margin | High Price | Low Price | HPE | LPE | ICR | 475.7 | 259.4 | 83% | |||||||
2021 | 53155 | 13390 | 11 | 25% | 239 | 135 | 22.3 | 12.6 | ||||||||||||
2020 | 51394 | 15593 | 12 | 30% | 310 | 135 | 24.9 | 10.8 | 9M_Majorcost | 2022 | 2021 | SHARE | Growth | 9M_SEGMENT | 2022 | 2021 | ||||
2019 | 49862 | 12836 | 10 | 26% | 290 | 251 | 28.2 | 24.4 | MATERIAL | 12134 | 10256 | 35% | 18% | Cigarettes | 18981 | 16049 | ||||
2018 | 49520 | 11485 | 9 | 23% | 353 | 239 | 38.1 | 25.8 | STOCK | 7676 | 4395 | 22% | 75% | AgriBusiness | 12090 | 9500 | ||||
2017 | 57434 | 10201 | 8 | 18% | 371 | 222 | 44.0 | 26.3 | inventory | 681 | 656 | 2% | 4% | OTHER_FMCG | 11875 | 11062 | ||||
2016 | 38641 | 9845 | 12 | 25% | 410 | 295 | 33.4 | 24.1 | Excise | 3338 | 2820 | 10% | 18% | PaperBoard | 5459 | 3963 | ||||
2015 | 38051 | 9608 | 12 | 25% | 400 | 311 | 33.2 | 25.8 | Employee | 3623 | 3319 | 10% | 9% | Others | 2141 | 1752 | ||||
2014 | 34346 | 8785 | 11 | 26% | 380 | 272 | 34.3 | 24.5 | finance | 29 | 42 | 0% | -31% | Hotels | 940.0 | 361.0 | ||||
2013 | 29901 | 7418 | 9 | 25% | 307 | 198 | 32.5 | 21.0 | D&A | 1266 | 1237 | 4% | 2% | |||||||
2012 | 25174 | 6162 | 8 | 24% | 216 | 150 | 27.2 | 18.9 | othercost | 6302 | 5487 | 18% | 15% | Less_Inter_segment | -4438 | -5135 | ||||
2011 | 21468 | 4988 | 6 | 23% | 313 | 152 | 48.2 | 23.4 | Net | 47048 | 37552 | |||||||||
2010 | 18382 | 4061 | 11 | 22% | 271 | 156 | 25.3 | 14.5 | TOTAL | 35049 | 28212 | 100% | 24% | |||||||
2009 | 15923 | 3264 | 9 | 20% | 239 | 132 | 27.7 | 15.3 | ||||||||||||
2008 | 14558 | 3120 | 8 | 21% | 212 | 140 | 25.6 | 16.9 | ||||||||||||
2007 | 12706 | 2700 | 7 | 21% | 213 | 140 | 29.6 | 19.5 | Famous Brand | Famous Brand | ||||||||||
Split | 2006 | 10077 | 2235 | 6 | 22% | 196 | 115 | 32.9 | 19.3 | Ashirvad | No#1 | Brand Aata | Ashirvad | No#1 | Brand Aata | 4500 cr | ||||
2005 | 7875 | 2191 | 88 | 28% | 1338 | 738 | 15.2 | 8.4 | YiPPee | No#2 | Noodles | YiPPee | No#2 | Noodles | 1000 cr | |||||
2004 | 6695 | 1593 | 64 | 24% | 1050 | 602 | 16.3 | 9.4 | SunFeast | No#1 | Cream Biscuits | SunFeast | No#1 | Cream Biscuits | 3800 cr | |||||
2003 | 6035 | 1371 | 55 | 23% | 782 | 55 |