Company Valuation: United Interactive Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 25.56 78.18 101.6 102.5 144.6 131.5
Change - 205.87% 29.98% 0.9% 41.07% -9.11%
Enterprise Value (EV) 1 -68.69 -14.93 -47.32 -125.8 -61.72 26.88
Change - 78.26% -216.85% -165.96% 50.95% 143.56%
P/E 12.2x 13.7x -13x 34.5x 13.8x 31.2x
PBR 0.09x 0.26x 0.33x 0.29x 0.39x 0.35x
PEG - 0x 0x -0x 0x -0.5x
Capitalization / Revenue 1.75x 8.66x 4.53x 2.68x 6.3x -131,466x
EV / Revenue -4.71x -1.65x -2.11x -3.29x -2.69x -26,885x
EV / EBITDA -18.9x 2.06x 3.27x -23.4x -21.5x -3.47x
EV / EBIT 40.3x 1.33x 2.93x -43.4x -119x -2.59x
EV / FCF -19.2x 0.31x -1.39x -38.4x 2.78x 1.63x
FCF Yield -5.22% 318% -71.9% -2.61% 36% 61.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.147 3.106 -4.256 1.625 5.731 2.3
Distribution rate - - - - - -
Net sales 1 14.57 9.025 22.44 38.29 22.97 -0.001
EBITDA 1 3.644 -7.233 -14.48 5.382 2.872 -7.756
EBIT 1 -1.703 -11.22 -16.14 2.903 0.518 -10.4
Net income 1 2.1 5.688 -7.792 2.976 10.49 4.212
Net Debt 1 -94.25 -93.12 -148.9 -228.4 -206.4 -104.6
Reference price 2 13.96 42.70 55.50 56.00 79.00 71.80
Nbr of stocks (in thousands) 1,831 1,831 1,831 1,831 1,831 1,831
Announcement Date 8/18/21 A 6/28/22 A 8/12/23 A 9/3/24 A 9/1/25 A 9/1/26 A
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.14M
21.67x3.57x12.47x3.07% 208B
-128.76x17.94x99.74x-.--% 116B
12.96x1.45x7.6x3.7% 107B
13.41x2.44x9.19x6.13% 78.05B
19.27x5.12x12.58x2.93% 57.19B
22.29x1.84x11.66x1.35% 43.84B
13.15x1.89x8.03x5.93% 42.32B
20.67x1.58x9.92x0.9% 40.26B
17.06x2.2x10.23x5.07% 35.31B
Average 1.30x 4.22x 20.16x 3.23% 72.73B
Weighted average by Cap. -5.34x 5.16x 24.73x 3.03%

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. UNITEDINT6 Stock
  4. Valuation United Interactive Limited