Valuation Container Corporation of India Limited NSE India S.E.

Stocks

Delayed NSE India S.E. 07:27:50 2021-10-05 EDT			5-day change	1st Jan Change
709.10 ^INR	+0.28%		+0.66%	+77.08%

08-01	Container Corporation of India Limited Announces Appointment of Shri Vijoy Kumar Sing as Post of Director (Projects & Services), Effective on or After August 1, 2026	CI
08-01	Container Corporation of India Ltd. Announces Board Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	364,358	409,537	353,543	537,459	421,388	392,271	-	-
Change	-	12.4%	-13.67%	52.02%	-21.6%	-6.91%	-	-
Enterprise Value (EV) ¹	339,126	380,659	324,125	513,950	393,901	299,446	354,887	351,671
Change	-	12.25%	-14.85%	58.57%	-23.36%	-23.98%	0.32%	-0.91%
P/E	72.4x	38.5x	30.2x	43.7x	33.1x	26.5x	28.2x	24.1x
PBR	3.57x	3.8x	3.14x	4.55x	3.41x	2.51x	2.9x	2.74x
PEG	-	0x	3x	8.3x	9.83x	-6.67x	4.94x	1.4x
Capitalization / Revenue	5.71x	5.39x	4.36x	6.23x	4.75x	3.58x	3.94x	3.47x
EV / Revenue	5.31x	5.01x	4x	5.95x	4.44x	3.31x	3.56x	3.11x
EV / EBITDA	32.8x	22x	17.6x	26.6x	20.7x	15.6x	16.3x	14x
EV / EBIT	66.4x	31.8x	25.2x	38.7x	29.5x	22.6x	22.9x	19.4x
EV / FCF	75.2x	67.6x	37.4x	80x	51.7x	81.8x	42.4x	32.1x
FCF Yield	1.33%	1.48%	2.67%	1.25%	1.94%	1.22%	2.36%	3.12%
Dividend per Share ²	4	7.2	8.8	9.2	9.2	8.6	10.24	11.72
Rate of return	0.84%	1.34%	1.9%	1.3%	1.66%	2.02%	1.99%	2.28%
EPS ²	6.608	13.95	15.35	16.16	16.7	16.04	18.29	21.39
Distribution rate	60.5%	51.6%	57.3%	56.9%	55.1%	53.6%	56%	54.8%
Net sales ¹	63,850	75,944	81,034	86,325	88,634	90,594	99,552	113,110
EBITDA ¹	10,329	17,284	18,421	19,296	18,986	19,215	21,743	25,145
EBIT ¹	5,109	11,986	12,880	13,287	13,357	13,239	15,485	18,122
Net income ¹	5,033	10,623	11,691	12,308	12,720	12,218	13,990	16,352
Net Debt ¹	-25,232	-28,878	-29,418	-23,509	-27,487	-24,470	-37,385	-40,600
Reference price ²	478.40	537.72	464.20	705.68	553.28	515.05	515.05	515.05
Nbr of stocks (in thousands)	761,618	761,618	761,618	761,618	761,618	761,618	-	-
Announcement Date	5/21/21	5/19/22	5/18/23	5/16/24	5/22/25	5/25/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNION PACIFIC CORPORATION	23.56x	7.74x	15.25x	1.82%	181B
CSX CORPORATION	25.41x	7.36x	15.35x	1.12%	94.41B
NORFOLK SOUTHERN CORPORATION	27.85x	6.99x	15.71x	1.56%	77.85B
DAQIN RAILWAY CO., LTD.	13.12x	0.89x	5.12x	4.6%	14.35B
AURIZON HOLDINGS LIMITED	14.17x	2.64x	6.4x	6.55%	4.31B
CONTAINER CORPORATION OF INDIA LIMITED	29.99x	3.87x	17.63x	1.99%	4.13B
FTAI INFRASTRUCTURE INC.	-1.02x	-	-	3.22%	441M
Average	19.01x	4.92x	12.58x	2.98%	53.73B
Weighted average by Cap.	24.45x	7.13x	14.91x	1.76%