Company Valuation: Sintercom India Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 2,044 2,347 2,816 3,632 3,583 2,000
Change - 14.81% 19.99% 28.98% -1.36% -44.18%
Enterprise Value (EV) 1 2,176 2,590 3,096 3,967 4,065 2,528
Change - 18.99% 19.56% 28.14% 2.46% -37.82%
P/E -41.3x -63.3x -34,772x 315x 542x 140x
PBR 1.97x 2.45x 2.83x 3.6x 3.53x 1.94x
PEG - 2.5x 348.4x -0x -12.7x 1x
Capitalization / Revenue 4.33x 3.92x 3.43x 4.14x 3.98x 1.99x
EV / Revenue 4.61x 4.32x 3.77x 4.52x 4.52x 2.51x
EV / EBITDA 55.3x 46x 27.1x 27.9x 27.2x 14.2x
EV / EBIT -95.8x -225x 80.8x 67.2x 60.6x 28.9x
EV / FCF -39x -33.5x -80.6x -67.9x -28.4x -54.7x
FCF Yield -2.56% -2.98% -1.24% -1.47% -3.52% -1.83%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.935 -1.45 -0.002942 0.4195 0.24 0.52
Distribution rate - - - - - -
Net sales 1 472 598.9 822.1 877.1 900.1 1,007
EBITDA 1 39.37 56.26 114.2 142 149.5 178
EBIT 1 -22.72 -11.52 38.34 59.07 67.02 87.49
Net income 1 -47.05 -38.41 -0.081 11.55 6.666 14.32
Net Debt 1 132 242.5 280 335.1 481.9 527.5
Reference price 2 80.00 91.85 102.30 131.95 130.16 72.66
Nbr of stocks (in thousands) 25,553 25,553 27,528 27,528 27,528 27,528
Announcement Date 8/30/21 A 5/27/22 A 5/16/23 A 7/20/24 A 8/30/25 A 9/2/26 A
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 21.61M
17.7x1.22x9.37x2.1% 41.16B
14.06x0.69x5.31x3.88% 32.8B
12.17x0.58x5.07x3.84% 30.92B
8.2x0.49x6.25x1.83% 24.76B
14.55x2.63x9.04x4.19% 20.43B
29.5x1.17x12.35x0.62% 17.45B
10.28x0.48x4.73x3.09% 17B
13.32x1.36x7.05x4.13% 16.12B
46.78x5.12x35.74x0.77% 14.64B
Average 18.51x 1.53x 10.55x 2.72% 21.53B
Weighted average by Cap. 16.98x 1.31x 9.24x 2.81%

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. SINTERCOM Stock
  4. Valuation Sintercom India Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!