|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 42,251.35 INR | +1.64% |
|
+3.62% | +17.20% |
| 06-12 | India clears way for self-driving, safety car tech to reduce road deaths | RE |
| 05-21 | Bosch, Wheels India, Brakes India Form JV for Commercial Vehicle Air Systems | MT |
Company Valuation: Bosch Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 415,284 | 425,972 | 570,383 | 886,173 | 835,906 | 1,226,088 | - | - |
| Change | - | 2.57% | 33.9% | 55.36% | -5.67% | 46.68% | - | - |
| Enterprise Value (EV) 1 | 364,139 | 390,794 | 549,814 | 860,246 | 823,312 | 822,799 | 1,226,088 | 1,226,088 |
| Change | - | 7.32% | 40.69% | 56.46% | -4.29% | -0.06% | 4.32% | 0% |
| P/E | 86.1x | 35x | 40x | 35.6x | 41.5x | 30.6x | 47.2x | 40.4x |
| PBR | 4.23x | 3.99x | 5.18x | 7.35x | 6.05x | 5.71x | 7.74x | 7.09x |
| PEG | - | 0x | 2.3x | 0.5x | -2.2x | 0.8x | 5.43x | 2.4x |
| Capitalization / Revenue | 4.27x | 3.62x | 3.82x | 5.3x | 4.62x | 4.23x | 5.1x | 4.3x |
| EV / Revenue | 3.75x | 3.32x | 3.68x | 5.14x | 4.55x | 4.11x | 5.1x | 4.3x |
| EV / EBITDA | 31.3x | 26.8x | 30.4x | 41.1x | 35.6x | 31x | 37.7x | 30x |
| EV / EBIT | 44.4x | 34.5x | 38.7x | 51.7x | 42.6x | 36.4x | 43.7x | 36x |
| EV / FCF | 70.6x | -200x | 96x | 93.2x | 40x | 44.3x | -53.6x | 44.3x |
| FCF Yield | 1.42% | -0.5% | 1.04% | 1.07% | 2.5% | 2.26% | -1.86% | 2.26% |
| Dividend per Share 2 | 115 | 110 | 480 | 375 | 512 | 270 | 444.3 | 483.7 |
| Rate of return | 0.82% | 0.76% | 2.48% | 1.25% | 1.81% | 0.94% | 1.07% | 1.16% |
| EPS 2 | 163.6 | 412.7 | 483 | 844.4 | 682.6 | 939.3 | 880.8 | 1,029 |
| Distribution rate | 70.3% | 26.7% | 99.4% | 44.4% | 75% | 28.7% | 50.4% | 47% |
| Net sales 1 | 97,180 | 117,816 | 149,293 | 167,271 | 180,874 | 200,347 | 240,321 | 284,912 |
| EBITDA 1 | 11,625 | 14,570 | 18,067 | 20,948 | 23,097 | 26,504 | 32,507 | 40,910 |
| EBIT 1 | 8,210 | 11,327 | 14,211 | 16,653 | 19,341 | 22,584 | 28,071 | 34,074 |
| Net income 1 | 4,825 | 12,172 | 14,245 | 24,905 | 20,133 | 27,703 | 25,173 | 31,964 |
| Net Debt 1 | -51,144 | -35,178 | -20,569 | -25,927 | -12,594 | -24,645 | - | - |
| Reference price 2 | 14,080.45 | 14,442.85 | 19,339.20 | 30,046.25 | 28,341.90 | 41,567.80 | 41,567.80 | 41,567.80 |
| Nbr of stocks (in thousands) | 29,494 | 29,494 | 29,494 | 29,494 | 29,494 | 29,496 | - | - |
| Announcement Date | 5/20/21 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 51.3x | 5.95x | 45.13x | 1.3% | 12.8B | |
| 21.37x | 1.44x | 11.16x | 1.76% | 45.29B | |
| 12.09x | 0.64x | 5.38x | 3.76% | 32.19B | |
| 10.32x | 0.63x | 8.24x | 1.42% | 28.84B | |
| 13.04x | 2.4x | 8.44x | 4.48% | 19.26B | |
| 10.33x | 0.49x | 4.78x | 3.15% | 17.11B | |
| 11.79x | 1.04x | 5.99x | 4.25% | 16.08B | |
| 36.6x | 1.28x | 14.05x | 0.6% | 15.48B | |
| 29.59x | 2.74x | 16.29x | 1.03% | 13.98B | |
| 12.8x | 1.01x | 6.66x | 1.04% | 13.17B | |
| Average | 20.92x | 1.76x | 12.61x | 2.28% | 21.42B | |
| Weighted average by Cap. | 19.04x | 1.51x | 11.06x | 2.36% |
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
- Stock Market
- Stocks
- BOSCHLTD Stock
- Valuation Bosch Limited
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
