Company Valuation: Cochin Minerals and Rutile Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 896.1 829.6 2,147 2,108 1,998 1,579
Change - -7.43% 158.85% -1.84% -5.22% -20.97%
Enterprise Value (EV) 1 971.6 828.2 1,696 1,978 1,885 1,259
Change - -14.76% 104.74% 16.63% -4.68% -33.19%
P/E 11.1x 13.4x 3.81x 24.5x 8.48x 25.3x
PBR 1.05x 0.91x 1.47x 1.42x 1.21x 0.92x
PEG - -0.6x 0x -0.3x 0x -0.3x
Capitalization / Revenue 0.37x 0.29x 0.48x 0.7x 0.63x 0.54x
EV / Revenue 0.41x 0.29x 0.38x 0.66x 0.59x 0.43x
EV / EBITDA 4.79x 8.88x 2.17x 5.03x 5.22x 5.36x
EV / EBIT 5.08x 9.97x 2.2x 5.14x 5.39x 5.75x
EV / FCF -6.26x 13.5x 10.6x -17.5x 109x 5.66x
FCF Yield -16% 7.38% 9.45% -5.72% 0.92% 17.7%
Dividend per Share 2 - 1.5 8 8 8 8
Rate of return - 1.42% 2.92% 2.97% 3.14% 3.97%
EPS 2 10.36 7.93 72.07 10.98 30.09 7.986
Distribution rate - 18.9% 11.1% 72.9% 26.6% 100%
Net sales 1 2,392 2,898 4,439 3,004 3,191 2,949
EBITDA 1 202.9 93.31 779.8 393.2 360.8 234.9
EBIT 1 191.3 83.03 770.4 384.7 349.4 218.9
Net income 1 81.09 62.11 564.3 85.95 235.6 125.1
Net Debt 1 75.46 -1.402 -451.7 -130.2 -112.8 -319.5
Reference price 2 114.45 105.95 274.25 269.20 255.15 201.65
Nbr of stocks (in thousands) 7,830 7,830 7,830 7,830 7,830 7,830
Announcement Date 8/11/21 8/10/22 8/23/23 8/2/24 7/16/25 9/3/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 24.9M
26.36x4.09x13.17x2.21% 119B
16.86x5.62x27.94x3.94% 59.3B
63.86x1.31x8.63x6.04% 38.33B
11.58x1.19x6.5x2.92% 33.23B
9.76x3.16x7.43x4.45% 25.6B
8.47x0.85x5.23x4.46% 20.01B
15.58x0.76x5.67x1.98% 18.35B
65.71x11.9x43.28x0.07% 17.5B
9.62x0.99x7.63x4.44% 17.25B
Average 25.31x 3.32x 13.94x 3.39% 34.87B
Weighted average by Cap. 25.79x 3.58x 14.51x 3.28%

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. COCHINM Stock
  4. Valuation Cochin Minerals and Rutile Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!