Company Valuation: Dev Information Technology Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 618.3 1,455 2,072 2,271 2,507 1,309
Change - 135.27% 42.47% 9.58% 10.38% -47.77%
Enterprise Value (EV) 1 617.2 1,463 2,120 2,383 2,687 1,554
Change - 136.97% 44.97% 12.37% 12.79% -42.19%
P/E 75.7x 1,086x 23.2x 24.2x 16.9x 1.75x
PBR 1.82x 4.44x 4.99x 4.1x 3.65x 1.2x
PEG - -13x 0x 7.11x 0.3x 0x
Capitalization / Revenue 0.73x 1.46x 1.67x 1.39x 1.47x 0.69x
EV / Revenue 0.73x 1.47x 1.71x 1.46x 1.57x 0.82x
EV / EBITDA 16.7x 27.5x 31.8x 17.8x 29.2x 52x
EV / EBIT 31.9x 38.8x 37x 19.3x 35.7x 108x
EV / FCF 10.2x 43.8x -41.7x -31.3x -33x -8.05x
FCF Yield 9.78% 2.28% -2.4% -3.2% -3.03% -12.4%
Dividend per Share 2 0.05 0.1 0.1 0.1 0.2 0.1
Rate of return 0.45% 0.38% 0.27% 0.25% 0.45% 0.43%
EPS 2 0.148 0.0243 1.617 1.672 2.64 13.29
Distribution rate 33.8% 412% 6.18% 5.98% 7.58% 0.75%
Net sales 1 846.4 998.2 1,242 1,636 1,707 1,895
EBITDA 1 36.94 53.16 66.59 133.5 92.16 29.88
EBIT 1 19.35 37.66 57.31 123.7 75.36 14.38
Net income 1 8.172 1.34 89.74 92.88 148.7 757.8
Net Debt 1 -1.064 7.997 47.97 111.8 180.8 244.4
Reference price 2 11.20 26.35 37.48 40.40 44.50 23.23
Nbr of stocks (in thousands) 55,205 55,205 55,296 56,212 56,335 56,364
Announcement Date 8/4/21 A 9/6/22 A 9/7/23 A 9/6/24 A 9/6/25 A 9/7/26 A
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.22M
24.46x3.95x13.79x2.72% 235B
14.45x1.6x8.39x3.31% 119B
-130.31x18.17x100.76x-.--% 117B
14.25x2.6x9.8x5.77% 83.08B
20.32x5.35x13.15x2.8% 61.29B
22.63x1.86x11.56x1.29% 45.18B
13.6x1.96x8.33x5.73% 43.84B
21.37x1.61x10.31x0.89% 41.61B
16.65x2.09x9.91x5.25% 34.05B
Average 1.93x 4.35x 20.67x 3.08% 78.02B
Weighted average by Cap. -2.95x 5.25x 24.76x 2.83%

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. DEVIT Stock
  4. Valuation Dev Information Technology Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!