Company Valuation: Cityman Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 14.98 80.39 70.32 244.2 213 323.8
Change - 436.72% -12.52% 247.25% -12.79% 52.03%
Enterprise Value (EV) 1 171.9 239.5 232.7 376.1 349.6 463.4
Change - 39.36% -2.87% 61.66% -7.06% 32.57%
P/E -4.57x -36.2x -24x 8.17x -60.3x -103x
PBR -0.18x -0.93x -0.79x -4.14x -3.4x -4.93x
PEG - 1.1x -0.8x -0x 1x 9.5x
Capitalization / Revenue - - - 2,180,375x - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -52.4x -109x -80.5x 11.8x -99x -147x
EV / FCF -87.3x -169x -111x 18.4x -108x -247x
FCF Yield -1.15% -0.59% -0.9% 5.43% -0.93% -0.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.2802 -0.19 -0.25 2.555 -0.3018 -0.269
Distribution rate - - - - - -
Net sales - - - 112 - -
EBITDA - - - - -3.528 -3.142
EBIT 1 -3.278 -2.201 -2.891 31.85 -3.532 -3.148
Net income 1 -3.278 -2.201 -2.891 29.89 -3.532 -3.148
Net Debt 1 156.9 159.2 162.3 131.9 136.6 139.7
Reference price 2 1.28 6.87 6.01 20.87 18.20 27.67
Nbr of stocks (in thousands) 11,701 11,701 11,701 11,701 11,701 11,701
Announcement Date 9/7/20 9/7/21 9/2/22 9/5/23 9/3/24 9/2/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.78M
22.46x3.33x11.19x2.61% 280B
21.12x2.73x13.9x0.99% 23.07B
20.8x3.96x9.67x2.74% 15.4B
10.55x1.02x4.9x-.--% 13.23B
13.5x2.07x8.73x1.99% 9.44B
15.48x1.54x10.09x2.51% 9.17B
15.77x0.98x9.28x2.19% 6.48B
Average 17.10x 2.23x 9.68x 1.86% 44.56B
Weighted average by Cap. 21.32x 3.11x 10.94x 2.39%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CITYMAN6 Stock
  4. Valuation Cityman Limited