Projected Income Statement: Centum Electronics Limited

Forecast Balance Sheet: Centum Electronics Limited

Fiscal Period: March 2023 2024 2025 2026 2027 2028
Net Debt 1 - 1,021 583 18.8 -13 -402
Change - - -42.9% -96.78% -106.25% -2,992.31%
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 2020 2021 2022 2023 2024 2025
CAPEX 1 259.3 246.2 187.5 217.6 330.4 185.8
Change - -5.05% -23.82% 16.01% 51.88% -43.77%
Free Cash Flow (FCF) 1 1,967 389.6 1,032 288 539.2 -76.18
Change - -80.19% 164.89% -72.09% 87.21% -114.13%
Announcement Date 8/26/20 7/19/21 7/18/22 7/18/23 7/16/24 7/10/25
1INR in Million
Estimates

Forecast Financial Ratios: Centum Electronics Limited

Fiscal Period: March 2023 2024 2025 2026 2027 2028

Profitability

      
EBITDA Margin (%) - 8.19% 8.6% 15.71% 14.68% 14.94%
EBIT Margin (%) - 3.87% 4.55% 13.69% 13.62% 14.36%
EBT Margin (%) - - - 11.93% 12.01% 12.91%
Net margin (%) - -0.26% -0.17% -5.38% 3.24% 7.63%
FCF margin (%) - 17.22% -4.15% - - -
FCF / Net Income (%) - -6,552.63% 2,487.39% - - -

Profitability

      
ROA - - - - - -
ROE - 0.86% -0.48% -13.84% 9.2% 19.8%

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 - 157.7 314.4 220.5 296.4 390.7
Change - - 99.32% -29.86% 21.33% 31.82%
EPS 1 - 1.36 1.89 -31.62 25 70.6
Change - - 38.97% -1,773.02% 245.35% 182.4%
Nbr of stocks (in thousands) - 12,885 14,707 14,741 14,741 14,741
Announcement Date - 5/22/24 5/22/25 5/14/26 - -
1INR
Estimates
2026 2027 *
P/E -87.4x 148x
PBR 12.5x 12.5x
EV / Sales 4.24x 4.8x
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
3,539.20INR
Average target price
3,300.00INR
Spread / Average Target
-6.76%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. CENTUM Stock
  4. Financials Centum Electronics Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!