Company Valuation: CIM Financial Services Ltd

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 4,124 6,274 6,839 7,486 8,098 10,990
Change - 52.15% 9% 9.45% 8.18% 35.71%
Enterprise Value (EV) 1 13,689 15,983 18,174 20,507 23,726 28,484
Change - 16.76% 13.71% 12.84% 15.7% 20.05%
P/E 21.6x 15x 11.4x 7.8x 7.35x 9.06x
PBR 0.98x 1.37x 1.38x 1.34x 1.28x 1.59x
PEG - 0x 0.3x 0.1x 0.5x 0.9x
Capitalization / Revenue 2.89x 3.2x 3.36x 2.86x 2.63x 3.05x
EV / Revenue 9.59x 8.16x 8.92x 7.83x 7.7x 7.91x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - 0.3 0.35 0.56 0.73 0.89
Rate of return - 3.25% 3.48% 5.09% 6.13% 5.51%
EPS 2 0.2804 0.6129 0.8836 1.411 1.62 1.783
Distribution rate - 48.9% 39.6% 39.7% 45.1% 49.9%
Net sales 1 1,427 1,959 2,037 2,618 3,082 3,601
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 190.8 417.1 601.3 959.9 1,102 1,213
Net Debt 1 9,565 9,709 11,335 13,022 15,628 17,493
Reference price 2 6.06 9.22 10.05 11.00 11.90 16.15
Nbr of stocks (in thousands) 680,522 680,522 680,522 680,522 680,522 680,522
Announcement Date 12/28/20 A 1/20/22 A 3/7/23 A 1/23/25 A 1/23/25 A 1/21/26 A
1MUR in Million2MUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 199M
17.2x - - 1.25% 205B
11.81x2.37x3.88x1.66% 120B
34.9x4.91x16.75x-.--% 33.07B
22.93x4.97x24.61x0.08% 29.07B
7.61x1.82x3.41x1.78% 23.39B
16.31x11.55x21.67x1.22% 23.82B
26.85x3.58x10.75x-.--% 20.56B
20.41x17.89x42.4x0.18% 14.26B
7.83x1.48x1.64x3.22% 11.33B
Average 18.43x 6.07x 15.64x 1.04% 48.07B
Weighted average by Cap. 17.20x 4.55x 11.53x 1.18%

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. CIM.N0000 Stock
  4. Valuation CIM Financial Services Ltd