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 55,676 - -
Change - 17.48% 59.15% 55.67% -2.89% 4.98% - -
Enterprise Value (EV) 18,766 27,968 39,257 54,699 53,037 55,676 55,676 55,676
Change - 49.04% 40.36% 39.34% -3.04% 4.98% 0% 0%
P/E - 11x 10.7x 16.8x 15.3x 14.3x 14.3x 11.7x
PBR - 1.43x 1.9x 2.55x 2.16x 1.55x 1.88x 1.66x
PEG - - 0.2x -8.77x 2.57x -0.8x 1x 0.5x
Capitalization / Revenue 0.34x 0.29x 0.44x 0.7x 0.71x 0.54x 0.64x 0.58x
EV / Revenue 0x 0x 0x 0x 0x 0.7x 0.64x 0.58x
EV / EBITDA - 0x 0x 0x 0x 9.76x 8.38x 7.09x
EV / EBIT - 0x 0x 0x 0x 12.7x 10.7x 8.88x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - 3 5 3.5 4
Rate of return - - - - 1.23% 2.66% 1.37% 1.56%
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 86.22 103.36 164.48 254.10 244.37 255.90 255.90 255.90
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.48x - - 1.16% 595M
32.85x2.02x12.5x0.45% 31.65B
10.4x0.41x3.9x5.44% 17.09B
29.93x2.34x13.24x0.22% 11.44B
77.64x6.38x35.96x0.38% 10.85B
16.18x0.89x7.44x5.47% 9.65B
9.35x - - - 9.38B
71.39x1.33x13.47x1.12% 9.01B
8.22x0.5x3.85x5.99% 8.38B
Average 30.27x 1.98x 12.91x 2.53% 12B
Weighted average by Cap. 31.17x 1.96x 12.53x 2.31%

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