Projected Income Statement: Cholamandalam Financial Holdings Limited

Forecast Balance Sheet: Cholamandalam Financial Holdings Limited

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 5/11/22 5/12/23 5/10/24 5/9/25 5/8/26 - -
Estimates

Cash Flow Forecast: Cholamandalam Financial Holdings Limited

Fiscal Period: March 2021 2022 2023 2024 2025 2026
CAPEX 1 641.4 1,380 2,608 11,687 3,415 3,602
Change - 115.19% 88.93% 348.19% -70.78% 5.48%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 7/13/21 7/19/22 7/19/23 7/18/24 7/17/25 7/22/26
1INR in Million
Estimates

Forecast Financial Ratios: Cholamandalam Financial Holdings Limited

Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) - - - - - - - -
EBIT Margin (%) - 65.5% 65.3% 69.46% 71.61% 71.37% 72.39% 75.71%
EBT Margin (%) - - - - - - - -
Net margin (%) - - - - - - - -
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - 1.1% - - - - - -
ROE - 17.29% 18.29% 19.8% 19.1% 17.46% 17.3% 17.8%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 91.45 151.4 58.56 55.55 286.8 451.3 - -
Change - 65.55% -61.32% -5.13% 416.32% 57.36% - -
Dividend per Share 1 0.55 0.55 0.55 0.55 1.3 1.3 - -
Change - 0% 0% 0% 136.36% 0% - -
Book Value Per Share 1 286.9 343.3 408 545.4 666.5 823 - -
Change - 19.66% 18.83% 33.69% 22.2% 23.48% - -
EPS 1 43.93 54.49 68.72 94.39 115.8 130 - -
Change - 24.04% 26.11% 37.36% 22.64% 12.31% - -
Nbr of stocks (in thousands) 187,723 187,743 187,777 187,777 187,777 187,777 - -
Announcement Date 7/13/21 7/19/22 7/19/23 7/18/24 7/17/25 7/22/26 - -
1INR
Estimates
2027 *2028 *
P/E - -
PBR - -
EV / Sales 1.67x 1.36x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
BB
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
1,516.70INR
Average target price
2,225.00INR
Spread / Average Target
+46.70%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. CHOLAHLDNG Stock
  4. CHOLAHLDNG Stock
  5. Financials Cholamandalam Financial Holdings Limited