Company Valuation: TVS Electronics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 2,384 4,770 6,190 4,674 5,991 6,715
Change - 100.12% 29.78% -24.5% 28.19% 12.08%
Enterprise Value (EV) 1 2,202 4,411 6,096 4,784 6,319 7,145
Change - 100.32% 38.19% -21.52% 32.09% 13.07%
P/E 312x 31.6x 65x 1,790x -158x 537x
PBR 2.91x 5.15x 6.08x 4.73x 6.45x 7x
PEG - 0x -1.8x -18.4x 0x -4x
Capitalization / Revenue 1.06x 1.55x 1.75x 1.28x 1.39x 1.48x
EV / Revenue 0.98x 1.43x 1.72x 1.31x 1.47x 1.57x
EV / EBITDA 49.3x 18.6x 39.8x 102x 129x 58.7x
EV / EBIT 116x 21.8x 48.1x -386x -176x 244x
EV / FCF 7.94x 31.3x -23.9x -12.9x 272x -89.7x
FCF Yield 12.6% 3.2% -4.19% -7.78% 0.37% -1.12%
Dividend per Share 2 - 2 2 1 - -
Rate of return - 0.78% 0.6% 0.4% - -
EPS 2 0.41 8.096 5.104 0.14 -2.032 0.67
Distribution rate - 24.7% 39.2% 714% - -
Net sales 1 2,246 3,079 3,535 3,660 4,305 4,552
EBITDA 1 44.7 236.8 153 46.9 49.1 121.8
EBIT 1 19 202.8 126.8 -12.4 -35.9 29.3
Net income 1 7.7 151 95.2 2.7 -37.9 12.6
Net Debt 1 -181.5 -358.8 -94.4 110.1 327.4 429.5
Reference price 2 127.80 255.75 331.90 250.60 321.25 360.05
Nbr of stocks (in thousands) 18,650 18,650 18,650 18,650 18,650 18,650
Announcement Date 7/21/21 A 6/7/22 A 7/14/23 A 7/19/24 A 7/22/25 A 7/17/26 A
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 78.9M
13.6x1.17x9.21x0.77% 209B
3.6x1.99x2.46x-.--% 119B
11.65x4.99x8.92x0.65% 106B
10.85x4.46x7.95x0.25% 98.74B
16.03x1.57x8.02x1.26% 59.43B
10.83x0.33x9.44x6.55% 34.15B
21.8x3.87x11.67x1.24% 33.23B
99.24x6.06x26.71x-.--% 32.24B
11.89x0.24x4.74x2.82% 29.76B
Average 22.17x 2.74x 9.90x 1.5% 72.12B
Weighted average by Cap. 15.50x 2.61x 8.51x 0.94%

Y-o-Y evolution of P/E

Valuation ratios - P/E - TVS Electronics Limited

Historical PBR trend

Valuation ratios - PBR - TVS Electronics Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - TVS Electronics Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - TVS Electronics Limited

  1. Stock Market
  2. Stocks
  3. TVSELECT Stock
  4. Valuation TVS Electronics Limited