Company Valuation: Futuristic Solutions Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 208.4 379.7 318.9 1,241 624.1 406.6
Change - 82.16% -16% 289.16% -49.71% -34.85%
Enterprise Value (EV) 1 190.3 341.3 250.8 1,174 561.2 250.7
Change - 79.37% -26.5% 368.07% -52.2% -55.33%
P/E -939x -1,208x 11.9x 87.8x -993x 51.9x
PBR 1.56x 2.85x 2.13x 8.1x 4.09x 2.53x
PEG - -29.1x -0x -1.9x 10x -0x
Capitalization / Revenue 39.6x 100x 8.45x 35.2x 81.1x 5.8x
EV / Revenue 36.1x 89.9x 6.65x 33.3x 72.9x 3.58x
EV / EBITDA 114x -3,792x 7.38x 58.5x -1,299x 22.5x
EV / EBIT 141x -1,169x 7.41x 58.7x -1,176x 22.5x
EV / FCF 5.45x 16.9x 3.62x 176x -167x 2.73x
FCF Yield 18.4% 5.92% 27.6% 0.57% -0.6% 36.7%
Dividend per Share 2 - - 1 1 - -
Rate of return - - 3.28% 0.84% - -
EPS 2 -0.0212 -0.03 2.55 1.349 -0.06 0.7487
Distribution rate - - 39.2% 74.1% - -
Net sales 1 5.265 3.798 37.74 35.22 7.697 70.07
EBITDA 1 1.665 -0.09 33.98 20.08 -0.432 11.16
EBIT 1 1.351 -0.292 33.85 20.01 -0.477 11.12
Net income 1 -0.222 -0.309 26.73 14.13 -0.609 7.841
Net Debt 1 -18.17 -38.39 -68.09 -67.05 -62.94 -155.9
Reference price 2 19.90 36.25 30.45 118.50 59.59 38.82
Nbr of stocks (in thousands) 10,473 10,473 10,473 10,473 10,473 10,473
Announcement Date 8/28/21 A 8/16/22 A 5/31/23 A 6/25/24 A 9/3/25 A 7/20/26 A
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.65M
143.43x - - -.--% 32.92B
1534.53x - - -.--% 16.46B
12.34x4.22x46.53x3.86% 12.9B
5.96x - - 5.01% 12.21B
11.75x - - 4.19% 11.09B
4.85x - - 6.53% 8.62B
19.74x15.06x36.25x1.2% 8.08B
14.04x - - 2.88% 7B
Average 218.33x 9.64x 41.39x 2.96% 12.14B
Weighted average by Cap. 280.39x 8.40x 42.57x 2.23%

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. FUTSOL Stock
  4. Valuation Futuristic Solutions Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!