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.($)
- - - - 1.9M
21.1x3.19x10.67x2.74% 270B
20.69x2.68x13.61x1.01% 22.64B
20.49x3.93x9.6x2.84% 15.36B
10.76x1.05x5.02x-.--% 13.5B
20.69x2.26x8.89x1.8% 10.24B
15.92x1.58x10.34x2.44% 9.44B
11.67x1.54x6.69x6.78% 7.33B
13.19x0.88x8.38x2.53% 5.63B
Average 16.81x 2.14x 9.15x 2.52% 39.3B
Weighted average by Cap. 20.18x 2.96x 10.41x 2.58%

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