|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 830.70 INR | -1.45% |
|
-3.30% | -25.61% |
| 07-09 | Tranche Update on Cyient Limited's Equity Buyback Plan announced on April 23, 2026. | CI |
| 07-03 | Prabhudas Lilladher Downgrades Cyient to Hold From Buy; Price Target is INR900 | MT |
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 | 91,784 | - | - |
| Change | - | 7.07% | 101.44% | -37.07% | -40.35% | 10.61% | - | - |
| Enterprise Value (EV) 1 | 90,724 | 113,012 | 218,353 | 131,217 | 72,226 | 80,205 | 79,096 | 72,654 |
| Change | - | 24.57% | 93.21% | -39.91% | -44.96% | 11.05% | -1.38% | -8.14% |
| P/E | 19.5x | 21.2x | 32.3x | 22.8x | 19.5x | 13.7x | 11.4x | 10.2x |
| PBR | 3.29x | 3.17x | 5.18x | 2.64x | 1.47x | 1.52x | 1.42x | 1.33x |
| PEG | - | -12.14x | 1x | -2.3x | -0.6x | 0.2x | 0.6x | 0.8x |
| Capitalization / Revenue | 2.26x | 1.82x | 3.09x | 1.89x | 1.14x | 1.1x | 1x | 0.9x |
| EV / Revenue | 2x | 1.88x | 3.06x | 1.78x | 0.99x | 0.96x | 0.86x | 0.71x |
| EV / EBITDA | 11.1x | 11.3x | 16.8x | 11.5x | 7.93x | 6.76x | 5.68x | 4.61x |
| EV / EBIT | 14.5x | 15.1x | 21.1x | 15x | 11.4x | 9.02x | 7.33x | 5.79x |
| EV / FCF | 15.9x | 23.2x | 34.1x | 19.1x | 10.5x | 56.9x | 11x | 7.6x |
| FCF Yield | 6.28% | 4.3% | 2.93% | 5.23% | 9.55% | 1.76% | 9.05% | 13.2% |
| Dividend per Share 2 | 24 | 26 | 30 | 26 | 16 | 34.77 | 39.57 | 45.72 |
| Rate of return | 2.58% | 2.62% | 1.5% | 2.06% | 2.13% | 4.19% | 4.76% | 5.5% |
| EPS 2 | 47.54 | 46.71 | 61.71 | 55.51 | 38.54 | 60.63 | 72.75 | 81.49 |
| Distribution rate | 50.5% | 55.7% | 48.6% | 46.8% | 41.5% | 57.3% | 54.4% | 56.1% |
| Net sales 1 | 45,344 | 60,159 | 71,472 | 73,604 | 72,682 | 83,254 | 91,460 | 101,727 |
| EBITDA 1 | 8,178 | 10,031 | 13,028 | 11,433 | 9,104 | 11,859 | 13,931 | 15,752 |
| EBIT 1 | 6,256 | 7,465 | 10,361 | 8,761 | 6,322 | 8,896 | 10,790 | 12,558 |
| Net income 1 | 5,223 | 5,144 | 6,828 | 6,157 | 4,279 | 6,800 | 7,978 | 8,986 |
| Net Debt 1 | -11,777 | 3,266 | -2,717 | -7,901 | -10,752 | -11,580 | -12,689 | -19,131 |
| Reference price 2 | 929.15 | 992.50 | 1,993.60 | 1,264.00 | 752.80 | 830.70 | 830.70 | 830.70 |
| Nbr of stocks (in thousands) | 110,317 | 110,575 | 110,890 | 110,062 | 110,226 | 110,490 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.9x | 0.98x | 6.88x | 4.12% | 965M | |
| 21.62x | 3.42x | 11.96x | 3.28% | 193B | |
| -93.8x | 14.83x | 85.85x | -.--% | 92.82B | |
| 10.37x | 1.14x | 5.99x | 4.63% | 85.73B | |
| 14.32x | 2.61x | 9.85x | 5.74% | 82.8B | |
| 19.22x | 5.04x | 12.44x | 2.94% | 57.35B | |
| 13.67x | 1.99x | 8.34x | 5.7% | 44.15B | |
| 20.09x | 1.49x | 9.43x | 0.98% | 35.39B | |
| 18.92x | 1.52x | 9.58x | 1.57% | 35.21B | |
| 16.85x | 2.17x | 10.09x | 5.13% | 34.7B | |
| Average | 5.52x | 3.52x | 17.04x | 3.41% | 66.25B | |
| Weighted average by Cap. | 1.86x | 4.39x | 20.71x | 3.32% |
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
