Company Valuation: Sparkle Gold Rock Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 8.732 8.956 15.45 17.91 25.12 289.6
Change - 2.56% 72.5% 15.94% 40.25% 1,052.94%
Enterprise Value (EV) 1 39.44 39.59 39.89 42.73 21.12 283.9
Change - 0.39% 0.76% 7.11% -50.58% 1,244.21%
P/E -2.19x -1.9x -13.3x -30.8x 0.79x -118x
PBR -0.74x -0.54x -0.87x -0.97x 1.84x 25.8x
PEG - -0.1x 0.2x 0.6x -0x 1x
Capitalization / Revenue 0.15x 0.16x 0.78x 19.7x - 3.22x
EV / Revenue 0.69x 0.69x 2.01x 46.9x - 3.15x
EV / EBITDA -9.86x -8.77x -39.9x -102x -5.88x -111x
EV / EBIT -9.31x -8.37x -33.4x -71.5x -5.7x -111x
EV / FCF -16.7x 39x 6.01x -286x -2.46x 107x
FCF Yield -5.97% 2.57% 16.6% -0.35% -40.7% 0.93%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.8899 -1.05 -0.26 -0.13 7.11 -0.5471
Distribution rate - - - - - -
Net sales 1 56.84 57.25 19.87 0.9116 - 90
EBITDA 1 -4.001 -4.514 -0.9989 -0.4203 -3.594 -2.559
EBIT 1 -4.239 -4.73 -1.194 -0.598 -3.708 -2.567
Net income 1 -4.017 -4.741 -1.194 -0.598 32.07 -2.45
Net Debt 1 30.71 30.64 24.45 24.82 -4.004 -5.769
Reference price 2 1.95 2.00 3.45 4.00 5.61 64.68
Nbr of stocks (in thousands) 4,478 4,478 4,478 4,478 4,478 4,478
Announcement Date 3/9/20 18/8/22 18/8/22 6/6/23 20/5/24 6/9/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.43M
16.15x3.79x6.75x3.68% 209B
11.06x2.75x5.93x5.31% 163B
13.33x3.88x6.52x3.8% 87.11B
11.72x0.39x5.54x2.92% 80.47B
22.22x6.41x14.56x0.05% 63.74B
25.53x2.81x7.13x1.44% 50.96B
16.02x3.04x6.49x0.65% 28.26B
10.54x3.73x5.41x5.02% 26.9B
13.08x4.64x8.14x4.51% 24.28B
Average 15.52x 3.49x 7.39x 3.04% 73.32B
Weighted average by Cap. 15.06x 3.36x 7.10x 3.46%

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. SREEJAYA6 Stock
  4. Valuation Sparkle Gold Rock Limited