Projected Income Statement: Cholamandalam Financial Holdings Limited

Forecast Balance Sheet: Cholamandalam Financial Holdings Limited

Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 5/14/21 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 2020 2021 2022 2023 2024 2025
CAPEX 1 979.3 641.4 1,380 2,608 11,687 3,415
Change - -34.5% 115.19% 88.93% 348.19% -70.78%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 7/21/20 7/13/21 7/19/22 7/19/23 7/18/24 7/17/25
1INR in Million
Estimates

Forecast Financial Ratios: Cholamandalam Financial Holdings Limited

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 92.5% 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 - 16.53% 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 1 197.3 91.45 151.4 58.56 55.55 286.8 - - -
Change - -53.66% 65.55% -61.32% -5.13% 416.32% - - -
Dividend per Share 1 0.65 0.55 0.55 0.55 0.55 1.3 - - -
Change - -15.38% 0% 0% 0% 136.36% - - -
Book Value Per Share 1 244.5 286.9 343.3 408 545.4 666.5 - - -
Change - 17.32% 19.66% 18.83% 33.69% 22.2% - - -
EPS 1 29.34 43.93 54.49 68.72 94.39 115.8 - - -
Change - 49.73% 24.04% 26.11% 37.36% 22.64% - - -
Nbr of stocks (in thousands) 187,714 187,723 187,743 187,777 187,777 187,777 - - -
Announcement Date 7/21/20 7/13/21 7/19/22 7/19/23 7/18/24 7/17/25 - - -
1INR
Estimates
2026 2027 *
P/E - -
PBR - -
EV / Sales 1.68x 1.67x
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
1,516.00INR
Average target price
2,225.00INR
Spread / Average Target
+46.77%

Quarterly revenue - Rate of surprise

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