Company Valuation: Ingersoll-Rand (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 116,181 112,917 110,134 135,269 -
Change - -2.81% -2.46% 22.82% -
Enterprise Value (EV) 116,181 112,917 110,134 135,269 135,269
Change - -2.81% -2.46% 22.82% 0%
P/E - 42.2x - 43.4x 36.5x
PBR - 18.5x - 20.5x 17.8x
PEG - - - - 1.9x
Capitalization / Revenue - 8.45x 7.91x 8.26x 7.23x
EV / Revenue - 0x 0x 8.26x 7.23x
EV / EBITDA - 0x 0x 33.9x 28.6x
EV / EBIT - 0x - 36x 30.3x
EV / FCF - 0x 0x 48.6x 39.3x
FCF Yield - 1.91% 1.77% 2.06% 2.54%
Dividend per Share 2 - 25 20 85 85
Rate of return - 0.7% 0.57% 1.98% 1.98%
EPS 2 - 84.75 - 98.8 117.5
Distribution rate - 29.5% - 86% 72.3%
Net sales 1 - 13,363 13,924 16,385 18,707
EBITDA 1 - 3,405 3,334 3,990 4,733
EBIT 1 - 3,234 - 3,756 4,469
Net income 1 2,224 2,675 - 3,118 3,708
Net Debt - - - - -
Reference price 2 3,680.35 3,576.95 3,488.80 4,285.00 4,285.00
Nbr of stocks (in thousands) 31,568 31,568 31,568 31,568 -
Announcement Date 5/28/24 A 5/30/25 A 5/29/26 A - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.86x5.22x19.75x1.63% 95.4B
29.65x - - - 2.7B
23.39x3.93x15.6x1.79% 2.07B
18.11x1.58x10.92x3.64% 2B
36.04x3.89x24.44x0.45% 1.88B
32.96x - - 0.91% 981M
Average 28.83x 3.65x 17.68x 1.68% 17.5B
Weighted average by Cap. 32.36x 5.09x 19.58x 1.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. INGERRAND Stock
  4. INGERRAND Stock
  5. Valuation Ingersoll-Rand (India) Limited