Company Valuation: Forbes & Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 9,792 21,957 5,225 7,445 5,503 3,715
Change - 124.23% -76.2% 42.47% -26.08% -32.48%
Enterprise Value (EV) 1 20,436 28,630 7,975 7,455 4,917 3,216
Change - 40.09% -72.15% -6.52% -34.05% -34.58%
P/E -3.02x -28.3x 0.12x 3.88x -123x 3.03x
PBR -11.1x -15.6x 6.33x 4.57x 7.01x 1.69x
PEG - 0.4x -0x -0x 1x -0x
Capitalization / Revenue 0.36x 0.77x 1.02x 1.68x 4.37x 1.86x
EV / Revenue 0.74x 1x 1.55x 1.69x 3.91x 1.61x
EV / EBITDA 13,083x 18.8x 13.3x -23.6x 62.6x 11.7x
EV / EBIT -32.1x 29.9x 99.6x -16.1x 171x 12.2x
EV / FCF -165x 15.3x -2.06x 10.8x 5.45x -4.87x
FCF Yield -0.6% 6.52% -48.5% 9.22% 18.4% -20.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -254.9 -61 3,319 150.8 -3.501 96.42
Distribution rate - - - - - -
Net sales 1 27,546 28,568 5,147 4,420 1,259 1,992
EBITDA 1 1.562 1,521 598.6 -315.4 78.48 274.6
EBIT 1 -637.6 957 80.09 -464 28.71 263
Net income 1 -3,246 -776.7 42,258 1,920 -44.58 1,228
Net Debt 1 10,644 6,672 2,749 10.25 -586.2 -499
Reference price 2 769.10 1,724.55 410.40 584.70 432.20 291.80
Nbr of stocks (in thousands) 12,732 12,732 12,732 12,732 12,732 12,732
Announcement Date 9/5/20 A 8/24/21 A 9/7/22 A 7/19/23 A 8/7/24 A 6/4/25 A
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 39.88M
13.99x1.25x10.58x5.16% 95.47B
10.5x0.56x5.66x5.29% 28.53B
30.35x3.36x18.21x0.98% 25.65B
48.42x3.67x32.7x0.62% 11.27B
16.84x1.32x7.81x2.52% 7.18B
15.69x1.35x12.49x5.41% 4.89B
17.36x0.67x5.84x4.65% 3.86B
36.42x2.73x17.82x1.11% 3.5B
13.52x0.65x4.85x3.03% 3.07B
Average 22.57x 1.73x 12.88x 3.2% 18.35B
Weighted average by Cap. 18.50x 1.60x 12.13x 4.09%

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. FORBESCO6 Stock
  4. Valuation Forbes & Company Limited