Company Valuation: Bosch Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 425,972 570,383 886,173 835,906 847,444 1,364,195 - -
Change - 33.9% 55.36% -5.67% 1.38% 60.98% - -
Enterprise Value (EV) 1 390,794 549,814 860,246 823,312 822,799 1,341,786 1,317,197 1,289,864
Change - 40.69% 56.46% -4.29% -0.06% 63.08% -1.83% -2.08%
P/E 35x 40x 35.6x 41.5x 30.6x 46.7x 42.8x 33.7x
PBR 3.99x 5.18x 7.35x 6.05x 5.71x 8.04x 7.4x 6.54x
PEG - 2.3x 0.5x -2.2x 0.8x 8.46x 4.8x 1.2x
Capitalization / Revenue 3.62x 3.82x 5.3x 4.62x 4.23x 5.08x 4.71x 4.24x
EV / Revenue 3.32x 3.68x 5.14x 4.55x 4.11x 5x 4.55x 4.01x
EV / EBITDA 26.8x 30.4x 41.1x 35.6x 31x 35.3x 31.6x 27.3x
EV / EBIT 34.5x 38.7x 51.7x 42.6x 36.4x 40.2x 36.7x 30.8x
EV / FCF -200x 96x 93.2x 40x 44.3x -22x 44.2x 31.9x
FCF Yield -0.5% 1.04% 1.07% 2.5% 2.26% -4.54% 2.26% 3.13%
Dividend per Share 2 110 480 375 512 270 390.5 401.2 460.1
Rate of return 0.76% 2.48% 1.25% 1.81% 0.94% 0.84% 0.87% 0.99%
EPS 2 412.7 483 844.4 682.6 939.3 991.1 1,079 1,372
Distribution rate 26.7% 99.4% 44.4% 75% 28.7% 39.4% 37.2% 33.5%
Net sales 1 117,816 149,293 167,271 180,874 200,347 268,442 289,657 321,452
EBITDA 1 14,570 18,067 20,948 23,097 26,504 37,994 41,676 47,297
EBIT 1 11,327 14,211 16,653 19,341 22,584 33,390 35,936 41,947
Net income 1 12,172 14,245 24,905 20,133 27,703 29,232 32,462 37,422
Net Debt 1 -35,178 -20,569 -25,927 -12,594 -24,645 -22,409 -46,997 -74,331
Reference price 2 14,442.85 19,339.20 30,046.25 28,341.90 28,733.10 46,250.00 46,250.00 46,250.00
Nbr of stocks (in thousands) 29,494 29,494 29,494 29,494 29,494 29,496 - -
Announcement Date 5/19/22 5/11/23 5/24/24 5/27/25 5/20/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
51.43x - - 0.98% 14.01B
19.1x1.3x9.96x1.92% 42.33B
18.35x0.83x6.16x3.17% 39.73B
10.53x0.65x8.24x1.41% 31.28B
12.51x0.58x5.07x3.79% 30.51B
14.39x2.6x9.08x4.16% 20.9B
31.34x1.23x13.07x0.59% 18.65B
10.99x0.52x5.12x2.81% 18.63B
13.15x1.34x6.8x4.12% 15.89B
14.98x1.08x7.22x0.94% 14.19B
Average 19.68x 1.13x 7.86x 2.39% 24.61B
Weighted average by Cap. 18.20x 1.08x 7.83x 2.48%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BOSCHLTD Stock
  4. Valuation Bosch Limited