Sunil Industries Limited processes and sells fabrics. The last earnings update was 147 days ago. More info.
The calculations below outline how an intrinsic value for
is arrived at by discounting future cash flows to their present value. We use
analyst's estimates of cash flows going forward 5 years.
See our documentation to learn about this calculation.
|Levered FCF (INR, Millions)||₹51.48||₹55.03||₹58.83||₹62.88||₹67.22|
|Source||Extrapolated @ (6.9%)||Extrapolated @ (6.9%)||Extrapolated @ (6.9%)||Extrapolated @ (6.9%)||Extrapolated @ (6.9%)|
Discounted (@ 22.17%)
Present value of next 5 years cash flows:
Terminal Value = FCF2022 × (1 + g) ÷ (Discount Rate – g)
Terminal Value = ₹67 × (1 + 7%) ÷ (22.17% – 7%)
Terminal value based on the Perpetuity Method where growth (g) =
Present value of terminal value:
Equity Value (Total value) = Present value of next 5 years cash flows +
₹338 = ₹164 + ₹174
Value = Total value / Shares Outstanding (₹338 / 4)Discount to Share Price
Value per share (INR): ₹80.57
Current discount (share price of ₹30.00): 62.77%
The discount rate, or required rate of return, is estimated by calculating the Cost of Equity.
Discount rate = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
Discount rate = 22.17% = 7% + (1.896 * 8%)
The Levered Beta is the Unlevered Beta adjusted for financial leverage. It is limited to 0.8 to 2.0 (practical range for a stable firm). Note the market value of equity is used not the book value (₹126,000,000).
Levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
1.896 = 0.623 (1 + (1- 30%) (291.78%))
Levered Beta used in calculation = 1.896
In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Sunil Industries has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.
This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.
Mr. Vinod Gajanand Lath, B.Com serves as the Chairman, Chief Executive Officer and Director of Sunil Industries Limited and has been its Managing Director since September 1, 2011. Mr. Lath served as Compliance Officer of Sunil Industries Limited.
Average tenure and age of the Sunil Industries board of directors in years:
Sunil Industries Limited processes and sells fabrics. It offers cotton fabrics; flannelette cloth and rolls; polyester/cotton and polyester/viscose blended shirting and suiting; and polyester/viscose dope dyed suiting and shirting for uniform, as well as basic fabrics for tent manufacturing. The company also provides woolen blended fabrics; polyester fabrics for curtains and upholstery; polyester mosquito nets and fabrics; synthetic Web equipment; high visibility garments; and sarees, dhotis, and lungis. It serves Ministry of Defence and its Ordnance factories, Ministry of Home Affairs, Ministry of Railways, Director General of Supplies and Disposal, Indian Air Force, Mumbai Port Trust, Police Department of State Governments, Indian Postal Departments, State Roadways, State Electricity Boards, Department of Women and Child Development, and Department of Social Welfare. Sunil Industries Limited was founded in 1976 and is based in Mumbai, India.
|Name:||Sunil Industries Limited|
Sunil Industries Limited
315, Rewa Chambers,
New Marine Lines,
|Exchange Symbol||Ticker Symbol||Security||Exchange||Country||Currency||Listed on|
|BSE||521232||Equity Shares||Mumbai Stock Exchange||IN||INR||01. Jun 2012|
|Area||Date (UTC time)|
|Company Analysis updated:||2018/05/27 09:30|
|End of day share price update:||2018/05/25 00:00|
|Last earnings update:||2017/12/31|
|Last annual earnings update:||2017/03/31|
All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.