Company Valuation: Cholamandalam Investment and Finance Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 589,754 626,066 971,508 1,278,412 1,153,531 1,518,965 - -
Change - 6.16% 55.18% 31.59% -9.77% 31.68% - -
Enterprise Value (EV) 1 589,754 1,570,012 2,273,042 2,933,867 3,116,082 3,878,962 4,415,456 5,093,029
Change - 166.21% 44.78% 29.07% 6.21% 24.48% 13.83% 15.35%
P/E 27.5x 23.5x 28.1x 30.1x 21.9x 22.5x 18.3x 15x
PBR 5.04x 4.38x 4.97x 5.41x 3.8x 4.12x 3.38x 2.75x
PEG - 1x 1x 1.3x 1x 0.8x 0.8x 0.7x
Capitalization / Revenue 10.1x 8.66x 9.73x 9.42x 6.76x 7.27x 6.03x 5.01x
EV / Revenue 10.1x 21.7x 22.8x 21.6x 18.3x 18.6x 17.5x 16.8x
EV / EBITDA 21.1x 46.5x 54x 54.1x 46x 43.9x 40.4x 38.2x
EV / EBIT 15.6x 123x 38.5x 35.6x 29.7x 30x 28.2x 26.8x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2 2 2 2 - 2.861 3.229 3.993
Rate of return 0.28% 0.26% 0.17% 0.13% - 0.16% 0.18% 0.22%
EPS 2 26.11 32.4 41.09 50.55 61.68 78.88 97.06 119
Distribution rate 7.66% 6.17% 4.87% 3.96% - 3.63% 3.33% 3.36%
Net sales 1 58,400 72,292 99,857 135,699 170,706 208,804 251,892 302,926
EBITDA 1 28,005 33,788 42,110 54,277 67,789 88,448 109,418 133,415
EBIT 1 37,712 12,731 59,039 82,311 104,965 129,238 156,836 190,159
Net income 1 21,467 26,662 34,228 42,585 52,196 67,962 83,110 102,041
Net Debt 1 - 943,946 1,301,534 1,655,454 1,962,552 2,359,997 2,896,490 3,574,064
Reference price 2 718.30 761.60 1,156.60 1,519.55 1,353.85 1,778.60 1,778.60 1,778.60
Nbr of stocks (in thousands) 821,041 822,040 839,969 841,310 852,037 854,023 - -
Announcement Date 5/5/22 3/5/23 30/4/24 25/4/25 30/4/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.1x16.72x - 0.69% 67.41B
37.09x5.04x17.26x-.--% 34.8B
24.25x5.07x25.09x0.08% 30.87B
16.85x11.77x22.86x1.18% 24.64B
7.98x1.88x3.54x1.7% 24.42B
28.54x3.84x11.57x-.--% 21.91B
22.55x18.58x43.86x0.16% 15.83B
21.52x22.19x - 0.24% 15.44B
Average 22.99x 10.64x 20.70x 0.51% 29.41B
Weighted average by Cap. 24.04x 10.69x 19.50x 0.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CHOLAFIN Stock
  4. CHOLAFIN Stock
  5. Valuation Cholamandalam Investment and Finance Company Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!