Company Valuation: Cargosol Logistics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026
Market Cap 1 418.2 306.8 140.6 230.7
Change - -26.63% -54.19% 64.15%
Enterprise Value (EV) 1 661.6 586.5 386.7 500.5
Change - -11.35% -34.07% 29.43%
P/E 8.56x -7.19x 236x -76.8x
PBR 1.56x 1.36x 0.62x 1.04x
PEG -0.2x 0x -2x 0x
Capitalization / Revenue 0.25x 0.27x 0.11x 0.21x
EV / Revenue 0.39x 0.52x 0.29x 0.45x
EV / EBITDA 6.88x 40.6x 6.55x 9.56x
EV / EBIT 11.1x -18.4x 11.8x 14.6x
EV / FCF -3.87x -74.3x 12.3x -10.1x
FCF Yield -25.9% -1.35% 8.12% -9.9%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 4.791 -4.185 0.0584 -0.2947
Distribution rate - - - -
Net sales 1 1,701 1,135 1,320 1,111
EBITDA 1 96.16 14.43 59.04 52.36
EBIT 1 59.7 -31.82 32.79 34.33
Net income 1 42.06 -42.68 0.596 -3.006
Net Debt 1 243.4 279.6 246.1 269.7
Reference price 2 41.00 30.08 13.78 22.62
Nbr of stocks (in thousands) 10,200 10,200 10,200 10,200
Announcement Date 8/21/23 9/6/24 8/26/25 9/1/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.62M
29.8x1.26x10.69x0.56% 46.28B
24.63x1.16x12.16x3.11% 31.64B
9.19x0.41x4.45x3.05% 11.26B
18.02x0.72x6.34x1.85% 8.46B
16.91x1.12x4.15x5.94% 5.38B
19.95x2.18x16.98x2.77% 3.36B
16.54x1.59x9.42x4.32% 3.11B
15.33x0.54x6.2x3.92% 2.84B
Average 18.79x 1.12x 8.80x 3.19% 12.48B
Weighted average by Cap. 23.74x 1.11x 9.88x 2.14%

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. 543621 Stock
  4. Valuation Cargosol Logistics Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!