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 55,567 - -
Change - 17.48% 59.15% 55.67% -2.89% 4.77% - -
Enterprise Value (EV) 18,766 27,968 39,257 54,699 53,037 55,567 55,567 55,567
Change - 49.04% 40.36% 39.34% -3.04% 4.77% 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 9.74x 8.36x 7.08x
EV / EBIT - 0x 0x 0x 0x 12.7x 10.7x 8.86x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - 3 5 3.5 4
Rate of return - - - - 1.23% 2.66% 1.37% 1.57%
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 86.22 103.36 164.48 254.10 244.37 255.40 255.40 255.40
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.($)
16.27x - - 1.17% 582M
20.38x1.78x9.71x0.56% 31.3B
11.04x0.42x4.12x4.94% 17.18B
29.08x2.28x12.91x0.23% 11.01B
77.09x6.33x35.71x0.39% 10.67B
16.37x0.89x7.47x5.62% 9.73B
9.39x - - - 9.42B
78.94x1.35x13.18x1.14% 8.78B
8.12x0.51x3.83x5.89% 8.52B
Average 29.63x 1.94x 12.42x 2.49% 11.91B
Weighted average by Cap. 27.89x 1.86x 11.51x 2.3%

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