Company Valuation: Silicon Rental Solutions Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025
Market Cap 1 1,428 1,561 2,284
Change - 9.35% 46.27%
Enterprise Value (EV) 1 1,371 1,561 2,042
Change - 13.89% 30.76%
P/E 11.5x 12.1x 16.1x
PBR 2.8x 2.49x 2.26x
PEG -0.3x 2.95x -15.95x
Capitalization / Revenue 3.93x 2.47x 2.24x
EV / Revenue 3.78x 2.47x 2x
EV / EBITDA 4.57x 4x 4.52x
EV / EBIT 9.21x 8.86x 11.3x
EV / FCF -10.8x -21.8x -36.7x
FCF Yield -9.24% -4.59% -2.72%
Dividend per Share 2 1 1 1
Rate of return 0.72% 0.66% 0.5%
EPS 2 12.06 12.56 12.43
Distribution rate 8.29% 7.96% 8.05%
Net sales 1 363 632.5 1,019
EBITDA 1 299.9 390.8 451.7
EBIT 1 148.9 176.2 180.1
Net income 1 106.7 129 132
Net Debt 1 -56.83 0.043 -242.1
Reference price 2 139.00 152.00 200.00
Nbr of stocks (in thousands) 10,272 10,272 11,419
Announcement Date 13/6/23 5/9/24 22/8/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.88M
8.72x - - 2.86% 89.76M
Average 8.72x 2.86% 49.82M
Weighted average by Cap. 8.72x 2.86%

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. 543615 Stock
  4. Valuation Silicon Rental Solutions Limited