|
Market Closed -
Bombay S.E.
06:02:24 2026-10-14 EDT
|
5-day change | 1st Jan Change | ||
| 1,195.85 INR | +1.77% |
|
+7.28% | +7.09% |
| 09-04 | Cyient Limited completed the acquisition of Tao Digital Solutions Inc. | CI |
| 08-31 | Cyient Limited - Analyst/Investor Day |
Company Valuation: Cyient Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 102,501 | 109,746 | 221,070 | 139,118 | 82,978 | 124,497 | - | - |
| Change | - | 7.07% | 101.44% | -37.07% | -40.35% | 50.04% | - | - |
| Enterprise Value (EV) 1 | 90,724 | 113,012 | 218,353 | 131,217 | 72,226 | 114,705 | 112,640 | 109,978 |
| Change | - | 24.57% | 93.21% | -39.91% | -44.96% | 58.81% | -1.8% | -2.36% |
| P/E | 19.5x | 21.2x | 32.3x | 22.8x | 19.5x | 20.9x | 16.5x | 14.2x |
| PBR | 3.29x | 3.17x | 5.18x | 2.64x | 1.47x | 2.25x | 2.1x | 1.94x |
| PEG | - | -12.14x | 1x | -2.3x | -0.6x | 0.4x | 0.6x | 0.9x |
| Capitalization / Revenue | 2.26x | 1.82x | 3.09x | 1.89x | 1.14x | 1.37x | 1.21x | 1.11x |
| EV / Revenue | 2x | 1.88x | 3.06x | 1.78x | 0.99x | 1.26x | 1.1x | 0.98x |
| EV / EBITDA | 11.1x | 11.3x | 16.8x | 11.5x | 7.93x | 9.29x | 7.46x | 6.54x |
| EV / EBIT | 14.5x | 15.1x | 21.1x | 15x | 11.4x | 12.7x | 10.3x | 8.51x |
| EV / FCF | 15.9x | 23.2x | 34.1x | 19.1x | 10.5x | 97x | 18.8x | 19.7x |
| FCF Yield | 6.28% | 4.3% | 2.93% | 5.23% | 9.55% | 1.03% | 5.31% | 5.07% |
| Dividend per Share 2 | 24 | 26 | 30 | 26 | 16 | 32.29 | 37.64 | 42.63 |
| Rate of return | 2.58% | 2.62% | 1.5% | 2.06% | 2.13% | 2.7% | 3.15% | 3.56% |
| EPS 2 | 47.54 | 46.71 | 61.71 | 55.51 | 38.54 | 57.2 | 72.65 | 84.17 |
| Distribution rate | 50.5% | 55.7% | 48.6% | 46.8% | 41.5% | 56.5% | 51.8% | 50.6% |
| Net sales 1 | 45,344 | 60,159 | 71,472 | 73,604 | 72,682 | 90,844 | 102,651 | 112,566 |
| EBITDA 1 | 8,178 | 10,031 | 13,028 | 11,433 | 9,104 | 12,342 | 15,107 | 16,805 |
| EBIT 1 | 6,256 | 7,465 | 10,361 | 8,761 | 6,322 | 9,035 | 10,983 | 12,919 |
| Net income 1 | 5,223 | 5,144 | 6,828 | 6,157 | 4,279 | 6,107 | 7,764 | 9,087 |
| Net Debt 1 | -11,777 | 3,266 | -2,717 | -7,901 | -10,752 | -9,792 | -11,857 | -14,519 |
| Reference price 2 | 929.15 | 992.50 | 1,993.60 | 1,264.00 | 752.80 | 1,195.85 | 1,195.85 | 1,195.85 |
| Nbr of stocks (in thousands) | 110,317 | 110,575 | 110,890 | 110,062 | 110,226 | 104,108 | - | - |
| Announcement Date | 4/21/22 | 4/20/23 | 4/25/24 | 4/24/25 | 4/23/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.54x | 1.24x | 9.12x | 2.75% | 1.29B | |
| 22.72x | 3.7x | 12.95x | 2.93% | 217B | |
| 22.78x | 4.79x | 11.75x | 0.73% | 196B | |
| 15.86x | 1.73x | 9.07x | 3.02% | 127B | |
| -140.75x | 19.57x | 107.62x | -.--% | 126B | |
| -599.82x | 42.66x | 175.27x | -.--% | 124B | |
| 14.8x | 2.65x | 10.24x | 5.44% | 86.5B | |
| 21.46x | 5.61x | 13.77x | 2.63% | 63.86B | |
| 23.59x | 1.96x | 12.39x | 1.32% | 46.17B | |
| 13.89x | 2.01x | 8.55x | 5.61% | 45.32B | |
| Average | -58.49x | 8.59x | 37.07x | 2.44% | 103.36B | |
| Weighted average by Cap. | -73.72x | 10.14x | 42.84x | 2.05% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CYIENT Stock
- Valuation Cyient Limited
Select your edition
All financial news and data tailored to specific country editions
