Company Valuation: Camex Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 203.2 265.4 239.9 396.9 352.3 294.2
Change - 30.65% -9.62% 65.45% -11.24% -16.49%
Enterprise Value (EV) 1 373 339.4 239.9 381.6 340.7 371.6
Change - -8.99% -29.32% 59.07% -10.72% 9.07%
P/E 14.9x 8.43x -1,690x 11.5x 18.6x 9.06x
PBR 0.6x 0.71x - 0.97x 0.82x 0.64x
PEG - 0x 17x -0x -0.4x 0.1x
Capitalization / Revenue 0.14x 0.15x 0.16x 0.28x 0.26x 0.2x
EV / Revenue 0.25x 0.19x 0.16x 0.27x 0.25x 0.25x
EV / EBITDA 12.4x 13.7x 27.9x 8.22x 9.24x 7.02x
EV / EBIT 18x 21.1x -1,874x 8.8x 10.1x 7.62x
EV / FCF -2.48x -82x - - -10.3x -4.58x
FCF Yield -40.2% -1.22% - - -9.74% -21.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.332 3.083 -0.0139 3.392 1.855 3.181
Distribution rate - - - - - -
Net sales 1 1,502 1,792 1,468 1,418 1,337 1,496
EBITDA 1 30 24.84 8.608 46.44 36.86 52.93
EBIT 1 20.67 16.1 -0.128 43.35 33.64 48.74
Net income 1 13.59 31.47 -0.142 34.63 18.94 32.48
Net Debt 1 169.8 74.02 - -15.3 -11.58 77.41
Reference price 2 19.90 26.00 23.50 38.88 34.51 28.82
Nbr of stocks (in thousands) 10,209 10,209 10,209 10,209 10,209 10,209
Announcement Date 8/2/21 8/5/22 7/20/23 7/29/24 7/10/25 7/13/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 6.46M
38.2x5.21x21.12x1.01% 81.52B
34.91x5.13x22.32x1.88% 43.79B
24.54x2.92x15.16x2.13% 35.07B
15.24x1.58x8.8x2.74% 33.33B
38.72x7.01x18.58x1.59% 31.99B
14.47x1.39x8.57x2.2% 25.71B
41.1x10.09x30.53x2.13% 24.94B
24.71x2.67x10.86x1.82% 17.77B
8.2x2.29x4.55x3.17% 17.27B
Average 26.68x 4.25x 15.61x 2.08% 31.14B
Weighted average by Cap. 29.63x 4.50x 17.25x 1.86%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Camex Limited

Historical PBR trend

Valuation ratios - PBR - Camex Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Camex Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Camex Limited