Projected Income Statement: Centum Electronics Limited

Forecast Balance Sheet: Centum Electronics Limited

Fiscal Period: March 2023 2024 2025 2026 2027 2028 2029
Net Debt 1 - 1,021 583 18.8 -188 -776 -1,211
Change - - -42.9% -96.78% -1,100% -312.77% -56.06%
Announcement Date 5/27/23 5/22/24 5/22/25 5/14/26 - - -
1INR in Million
Estimates

Cash Flow Forecast: Centum Electronics Limited

Fiscal Period: March 2021 2022 2023 2024 2025 2026
CAPEX 1 246.2 187.5 217.6 330.4 185.8 403.8
Change - -23.82% 16.01% 51.88% -43.77% 117.3%
Free Cash Flow (FCF) 1 389.6 1,032 288 539.2 -76.18 337.5
Change - 164.89% -72.09% 87.21% -114.13% 543.05%
Announcement Date 7/19/21 7/18/22 7/18/23 7/16/24 7/10/25 7/22/26
1INR in Million
Estimates

Forecast Financial Ratios: Centum Electronics Limited

Fiscal Period: March 2023 2024 2025 2026 2027 2028 2029

Profitability

       
EBITDA Margin (%) - 8.19% 8.6% 15.1% 13.4% 13.51% 13.62%
EBIT Margin (%) - 3.87% 4.55% 13.69% 13.94% 14.21% 14.51%
EBT Margin (%) - - - 11.93% 12.76% 13.47% 14.06%
Net margin (%) - -0.26% -0.17% -5.38% 18.04% 10.77% 11.25%
FCF margin (%) - 17.22% -4.15% - - - -
FCF / Net Income (%) - -6,552.63% 2,487.39% - - - -

Profitability

       
ROA - - - - - - -
ROE - 0.86% -0.48% -13.84% 54.2% 30.6% 30.1%

Financial Health

       
Leverage (Debt/EBITDA) - 1.19x 0.59x 0.01x - - -
Debt / Free cash flow - 0.57x -1.22x - - - -

Capital Intensity

       
CAPEX / Current Assets (%) - 3.15% 1.61% - - - -
CAPEX / EBITDA (%) - 38.49% 18.7% - - - -
CAPEX / FCF (%) - 18.3% -38.77% - - - -

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 - - - - - - -
Change - - - - - - -
Book Value Per Share 1 - 157.7 314.4 220.5 297.5 402.1 541.8
Change - - 99.32% -29.86% 34.91% 35.16% 34.74%
EPS 1 - 1.36 1.89 -31.62 147.1 110.7 145.6
Change - - 38.97% -1,773.02% 565.21% -24.75% 31.53%
Nbr of stocks (in thousands) - 12,885 14,707 14,741 14,741 14,741 14,741
Announcement Date - 5/22/24 5/22/25 5/14/26 - - -
1INR
Estimates
2027 *2028 *
P/E 22.8x 30.4x
PBR 11.3x 8.36x
EV / Sales 4.1x 3.22x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
3,360.35INR
Average target price
3,875.00INR
Spread / Average Target
+15.32%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. CENTUM Stock
  4. Financials Centum Electronics Limited