Company Valuation: Ingersoll-Rand (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 116,181 112,917 110,134 135,038 -
Change - -2.81% -2.46% 22.61% -
Enterprise Value (EV) 116,181 112,917 110,134 135,038 135,038
Change - -2.81% -2.46% 22.61% 0%
P/E - 42.2x - 43.3x 36.4x
PBR - 18.5x - 20.5x 17.7x
PEG - - - - 1.9x
Capitalization / Revenue - 8.45x 7.91x 8.24x 7.22x
EV / Revenue - 0x 0x 8.24x 7.22x
EV / EBITDA - 0x 0x 33.8x 28.5x
EV / EBIT - 0x - 36x 30.2x
EV / FCF - 0x 0x 48.5x 39.3x
FCF Yield - 1.91% 1.77% 2.06% 2.55%
Dividend per Share 2 - 25 20 85 85
Rate of return - 0.7% 0.57% 1.99% 1.99%
EPS 2 - 84.75 - 98.8 117.5
Distribution rate - 29.5% - 86% 72.3%
Net sales 1 - 13,363 13,924 16,385 18,707
EBITDA 1 - 3,405 3,334 3,990 4,733
EBIT 1 - 3,234 - 3,756 4,469
Net income 1 2,224 2,675 - 3,118 3,708
Net Debt - - - - -
Reference price 2 3,680.35 3,576.95 3,488.80 4,277.70 4,277.70
Nbr of stocks (in thousands) 31,568 31,568 31,568 31,568 -
Announcement Date 28/5/24 30/5/25 29/5/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 1.99% 1.41B
33.46x5.29x20.03x1.6% 98.26B
27.26x - - - 2.48B
21.39x3.57x14.16x1.95% 1.89B
17.8x1.55x10.71x3.7% 1.99B
36.02x3.88x24.43x0.45% 1.88B
33.36x - - 0.9% 994M
Average 28.21x 3.57x 17.33x 1.77% 15.56B
Weighted average by Cap. 32.85x 5.16x 19.83x 1.63%

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. INGERRAND Stock
  4. Valuation Ingersoll-Rand (India) Limited