Company Valuation: Samtex Fashions Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 83.44 244.4 139.3 150.5 178.8 85.68
Change - 192.86% -42.99% 8.02% 18.81% -52.08%
Enterprise Value (EV) 1 5,963 6,125 6,020 6,033 6,062 5,972
Change - 2.71% -1.71% 0.2% 0.49% -1.49%
P/E -1.04x -3.57x -2.5x -3.16x -45.2x -23x
PBR -0.04x -0.11x -0.06x -0.06x -0.07x -0.04x
PEG - 0.2x 0.1x 0.2x 0.5x 3.94x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -466x -1,377x -1,636x -1,324x 154x -
EV / EBIT -73x -88.2x -107x -126x -1,422x -1,335x
EV / FCF 269x 277x 358x 432x -4,769x -1,566x
FCF Yield 0.37% 0.36% 0.28% 0.23% -0.02% -0.06%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.08 -0.9193 -0.7489 -0.6399 -0.0531 -0.05
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -12.8 -4.449 -3.679 -4.555 39.24 -
EBIT 1 -81.72 -69.45 -56.05 -48.06 -4.264 -4.473
Net income 1 -80.22 -68.49 -55.79 -47.67 -3.956 -3.709
Net Debt 1 5,880 5,881 5,881 5,882 5,883 5,886
Reference price 2 1.120 3.280 1.870 2.020 2.400 1.150
Nbr of stocks (in thousands) 74,500 74,500 74,500 74,500 74,500 74,500
Announcement Date 9/6/21 A 9/7/22 A 9/7/23 A 9/3/24 A 9/3/25 A 9/3/26 A
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.02M
17.03x2.58x8.53x3.45% 210B
29.57x7.33x16.19x1.53% 153B
24.72x3.96x13.94x2.33% 123B
63.2x4.51x42.06x0.41% 41.88B
11.63x1.76x6.05x3.98% 26.43B
19.66x2.58x13.09x1.06% 21.65B
10.34x1.17x7.62x7.07% 13.65B
18.5x3.53x8.72x3.15% 13.38B
Average 24.33x 3.43x 14.52x 2.87% 66.99B
Weighted average by Cap. 24.73x 4.15x 13.95x 2.54%

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. SAMTEX6 Stock
  4. Valuation Samtex Fashions Limited