Valuation Tinna Rubber and Infrastructure Limited

Stocks

Market Closed - Bombay S.E. 18:02:20 17/09/2026 HKT			5-day change	1st Jan Change
999.65 ^INR	+0.02%		-4.61%	+27.47%

09-16	Tinna Rubber and Infrastructure Limited Approves Final Dividend for the Financial Year Ended March 31, 2026	CI
08-06	Tinna Rubber and Infrastructure Limited Completes Incorporation of Wholly Owned Subsidiary in Saudi Arabia and Infuses First Tranche of Investment	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	315.2	2,614	2,972	11,978	15,954	9,612
Change	-	729.48%	13.66%	303.08%	33.19%	-39.75%
Enterprise Value (EV) ¹	975.2	3,312	3,558	12,822	17,225	10,893
Change	-	239.57%	7.45%	260.33%	34.34%	-36.76%
P/E	-228x	15.5x	13.6x	29.7x	33x	18x
PBR	0.47x	3.38x	3.1x	9.35x	8.95x	3.2x
PEG	-	-0x	0.5x	0.4x	1.7x	3.43x
Capitalization / Revenue	0.24x	1.1x	1.01x	3.3x	3.16x	1.76x
EV / Revenue	0.75x	1.4x	1.2x	3.53x	3.41x	2x
EV / EBITDA	5.71x	9.1x	9.82x	20.6x	22.6x	11.7x
EV / EBIT	10.3x	11.7x	12x	22.8x	25.9x	13.4x
EV / FCF	20.9x	-51.6x	82.1x	-50.9x	-31.2x	-14.6x
FCF Yield	4.79%	-1.94%	1.22%	-1.96%	-3.2%	-6.86%
Dividend per Share ²	-	2	2.5	5	4	3.25
Rate of return	-	1.31%	1.44%	0.72%	0.43%	0.61%
EPS ²	-0.0806	9.864	12.72	23.52	28.19	29.67
Distribution rate	-	20.3%	19.6%	21.3%	14.2%	11%
Net sales ¹	1,301	2,372	2,954	3,630	5,053	5,458
EBITDA ¹	170.7	364	362.2	623.4	762.6	933.5
EBIT ¹	94.5	283.5	296.6	563.4	666.2	812.7
Net income ¹	-1.381	169	218	402.9	483.6	528.5
Net Debt ¹	660.1	697.2	586.9	844	1,272	1,280
Reference price ²	18.40	152.62	173.48	699.25	931.35	533.55
Nbr of stocks (in thousands)	17,130	17,130	17,130	17,130	17,130	18,016
Announcement Date	20/8/21	9/6/22	3/8/23	11/7/24	24/6/25	24/8/26