Company Valuation: Cella Space Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 103.8 136.9 171.7 169.3 191.4 275.1
Change - 31.92% 25.38% -1.41% 13.1% 43.68%
Enterprise Value (EV) 1 596.8 717.3 746.4 745.3 43.71 324.7
Change - 20.19% 4.06% -0.14% -94.14% 642.94%
P/E 28.9x 13.3x 15.2x 71.8x 0.37x 6.07x
PBR -0.43x -0.59x -0.81x -0.81x 0.62x 0.78x
PEG - 0x 3.85x -0.9x 0x -0.1x
Capitalization / Revenue 3.17x 2.56x 2.32x 2.18x 7.78x 3.69x
EV / Revenue 18.2x 13.4x 10.1x 9.58x 1.78x 4.35x
EV / EBITDA 29.4x 20.4x 15.6x 16.2x -11.5x 9.51x
EV / EBIT 47.7x 29.2x 21.4x 22.2x -5.89x 10.6x
EV / FCF -3.05x -6.11x -86.5x -169x -0.28x -1.44x
FCF Yield -32.8% -16.4% -1.16% -0.59% -363% -69.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1873 0.5387 0.56 0.117 25.51 2.25
Distribution rate - - - - - -
Net sales 1 32.78 53.39 74.05 77.77 24.62 74.63
EBITDA 1 20.3 35.2 47.92 46.15 -3.798 34.13
EBIT 1 12.52 24.58 34.94 33.53 -7.427 30.5
Net income 1 3.587 10.32 11.32 2.358 514 45.39
Net Debt 1 493 580.4 574.7 576.1 -147.7 49.68
Reference price 2 5.42 7.15 8.52 8.40 9.50 13.65
Nbr of stocks (in thousands) 19,151 19,151 20,151 20,151 20,151 20,151
Announcement Date 9/4/21 8/27/22 8/4/23 8/31/24 8/21/25 9/1/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 6.23M
18.91x1.24x9.04x5.94% 93.99B
15.3x0.87x7.77x1.77% 74.78B
16.83x1.01x7.4x3.32% 74.15B
34.07x1.41x12.25x0.47% 52.15B
12.23x8.29x26.13x5.07% 42.8B
25.23x1.18x12.68x3.11% 33.58B
22.61x1.71x15.99x0.8% 25.26B
14.93x0.44x4.47x2.75% 24.54B
10.16x1.42x5.25x4.14% 14.98B
Average 18.92x 1.95x 11.22x 3.04% 44B
Weighted average by Cap. 19.27x 1.83x 10.90x 3.28%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Cella Space Limited

Historical PBR trend

Valuation ratios - PBR - Cella Space Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Cella Space Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Cella Space Limited

  1. Stock Market
  2. Stocks
  3. SREESAKHTI Stock
  4. Valuation Cella Space Limited