Company Valuation: Servotech Renewable Power System Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 173 369.9 1,674 3,828 16,502 26,562
Change - 113.76% 352.72% 128.59% 331.11% 60.96%
Enterprise Value (EV) 1 328.6 587.4 1,835 4,101 16,597 26,915
Change - 78.75% 212.43% 123.46% 304.72% 62.16%
P/E 21.5x 40.4x 42.1x 34.6x 144x 84.5x
PBR 0.47x 0.98x 3.62x 4.66x 11.9x 11.6x
PEG - 3x 0x 0x 37.44x 1x
Capitalization / Revenue 0.2x 0.42x 1.17x 1.37x 4.67x 3.94x
EV / Revenue 0.37x 0.66x 1.28x 1.47x 4.69x 3.99x
EV / EBITDA 6.96x 11.6x 19.7x 22x 80x 47.5x
EV / EBIT 8.58x 14.3x 23.2x 24.5x 92.5x 52.8x
EV / FCF -52.3x -14.9x 10.1x -9.05x -46.1x -35.9x
FCF Yield -1.91% -6.73% 9.92% -11.1% -2.17% -2.79%
Dividend per Share 2 - - 0.02 0.2 0.05 0.05
Rate of return - - 0.22% 1.11% 0.06% 0.04%
EPS 2 0.044 0.05 0.2173 0.52 0.54 1.45
Distribution rate - - 9.2% 38.5% 9.26% 3.45%
Net sales 1 876.6 885.7 1,437 2,785 3,537 6,744
EBITDA 1 47.23 50.55 93.31 186.4 207.4 566.8
EBIT 1 38.32 40.94 79.18 167.1 179.4 509.9
Net income 1 8.138 9.221 40.58 110.6 117.6 327.4
Net Debt 1 155.6 217.5 160.8 273.2 95.5 353.2
Reference price 2 0.94 2.02 9.14 18.00 77.60 122.46
Nbr of stocks (in thousands) 183,104 183,104 183,104 212,654 212,654 216,904
Announcement Date 11/26/20 A 9/7/21 A 9/22/22 A 5/30/23 A 9/4/24 A 9/6/25 A
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 202M
19.03x2.51x11.3x2.69% 273B
26.93x3.12x17.02x1.97% 252B
30.59x3.94x18.2x1.59% 188B
39.09x5.74x24.69x0.97% 170B
38.5x5.15x23.31x1.09% 126B
94.86x12.24x67.55x0.33% 101B
44.19x7.17x28.85x0.1% 101B
31.86x5.16x17.98x1.43% 86.73B
33.65x7.02x21.89x0.56% 55.87B
Average 39.86x 5.78x 25.64x 1.19% 135.49B
Weighted average by Cap. 35.42x 4.91x 22.51x 1.5%

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. SERVOTECH Stock
  4. Valuation Servotech Renewable Power System Limited