Company Valuation: Surya Roshni Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 18,766 22,045 35,086 54,617 53,037 57,286 - -
Change - 17.48% 59.15% 55.67% -2.89% 8.01% - -
Enterprise Value (EV) 18,766 27,968 39,257 54,699 53,037 57,286 57,286 57,286
Change - 49.04% 40.36% 39.34% -3.04% 8.01% 0% 0%
P/E - 11x 10.7x 16.8x 15.3x 14.3x 14.7x 12.1x
PBR - 1.43x 1.9x 2.55x 2.16x 1.55x 1.94x 1.71x
PEG - - 0.2x -8.77x 2.57x -0.8x 1x 0.6x
Capitalization / Revenue 0.34x 0.29x 0.44x 0.7x 0.71x 0.54x 0.66x 0.6x
EV / Revenue 0x 0x 0x 0x 0x 0.72x 0.66x 0.6x
EV / EBITDA - 0x 0x 0x 0x 10x 8.62x 7.29x
EV / EBIT - 0x 0x 0x 0x 13.1x 11x 9.14x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - 3 5 3.5 4
Rate of return - - - - 1.23% 2.66% 1.33% 1.52%
EPS 2 - 9.4 15.4 15.11 16.01 13.12 17.9 21.8
Distribution rate - - - - 18.7% 38.1% 19.6% 18.3%
Net sales 1 55,544 77,301 79,960 78,085 74,352 75,398 87,416 95,767
EBITDA 1 - 4,425 6,140 5,721 5,792 4,873 6,644 7,853
EBIT 1 - 3,341 4,986 4,549 1,713 3,573 5,205 6,269
Net income 1 - 2,046 3,353 3,289 3,484 2,856 3,877 4,706
Net Debt - 5,923 4,171 82 - - - -
Reference price 2 86.22 103.36 164.48 254.10 244.37 263.30 263.30 263.30
Nbr of stocks (in thousands) 217,636 213,280 213,320 214,941 217,036 217,568 - -
Announcement Date 25/5/21 19/5/22 27/4/23 14/5/24 14/5/25 25/5/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.41x - - 1.16% 589M
32.78x2.02x12.48x0.45% 31.37B
10.74x0.42x4.01x5.26% 17.66B
29.47x2.31x13.07x0.23% 11.18B
77.73x6.38x36x0.38% 10.79B
9.53x - - - 9.56B
15.55x0.85x7.11x5.92% 9.23B
70.63x1.32x13.38x1.13% 8.89B
8.04x0.49x3.76x6.13% 8.2B
Average 30.10x 1.97x 12.83x 2.58% 11.94B
Weighted average by Cap. 30.93x 1.94x 12.46x 2.34%

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. SURYAROSNI Stock
  4. Valuation Surya Roshni Limited