Company Valuation: Nettlinx Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 172.5 771.5 938.3 2,354 2,863 878.1
Change - 347.18% 21.62% 150.93% 21.58% -69.32%
Enterprise Value (EV) 1 292.2 832.7 1,016 2,446 2,985 1,065
Change - 184.96% 22% 140.75% 22.05% -64.32%
P/E 9.97x -112x 33.7x -9,056x 35.1x 10.6x
PBR 0.54x 2.55x 2.59x 5.9x 5.68x 1.41x
PEG - 1x -0x 90x -0x 7.54x
Capitalization / Revenue 0.37x 2.18x 2.73x 10.9x 8.74x 2.62x
EV / Revenue 0.62x 2.36x 2.95x 11.3x 9.12x 3.18x
EV / EBITDA 10.9x 28x 20.9x 325x 23x 16.2x
EV / EBIT 14.4x 39.6x 24.7x -4,981x 24.5x 18.7x
EV / FCF -6.79x 11.3x 34.2x -60.9x -81.8x -7.41x
FCF Yield -14.7% 8.81% 2.92% -1.64% -1.22% -13.5%
Dividend per Share 2 - - - 0.2 0.4 -
Rate of return - - - 0.2% 0.34% -
EPS 2 0.7548 -0.2997 1.214 -0.0111 3.37 3.417
Distribution rate - - - -1,810% 11.9% -
Net sales 1 468 353.4 344.2 216.7 327.5 335.2
EBITDA 1 26.83 29.73 48.71 7.524 129.7 65.89
EBIT 1 20.32 21.02 41.07 -0.491 121.6 56.81
Net income 1 17.31 -6.872 27.83 -0.26 81.57 82.62
Net Debt 1 119.7 61.24 77.68 91.46 122.6 187
Reference price 2 7.52 33.65 40.92 100.08 118.40 36.32
Nbr of stocks (in thousands) 22,927 22,927 22,927 23,527 24,177 24,177
Announcement Date 3/9/20 31/8/21 9/7/22 22/8/23 16/8/24 1/9/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.22M
55.27x4.01x42.32x1.01% 11.02B
23.2x1.59x8.98x1.3% 3.37B
5.82x1.96x3.32x4.61% 1.18B
8.02x0.49x4.42x2.93% 198M
9.17x1.06x4.31x0.39% 97.04M
Average 20.30x 1.82x 12.67x 2.05% 2.64B
Weighted average by Cap. 43.90x 3.28x 31.63x 1.36%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. NETTLINX6 Stock
  4. Valuation Nettlinx Limited