Valuation Cyient Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. 07:05:07 2026-08-31 EDT			5-day change	1st Jan Change
1,174.80 ^INR	+6.08%		+31.61%	+5.10%

08-31	Cyient Limited - Analyst/Investor Day
08-26	Indian shares gain as oil slides on Strait of Hormuz reopening hopes	RE

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	129,622	-	-
Change	-	7.07%	101.44%	-37.07%	-40.35%	56.21%	-	-
Enterprise Value (EV) ¹	90,724	113,012	218,353	131,217	72,226	124,469	118,340	114,488
Change	-	24.57%	93.21%	-39.91%	-44.96%	72.33%	-4.92%	-3.25%
P/E	19.5x	21.2x	32.3x	22.8x	19.5x	20.5x	16.5x	14.9x
PBR	3.29x	3.17x	5.18x	2.64x	1.47x	2.23x	2.07x	1.95x
PEG	-	-12.14x	1x	-2.3x	-0.6x	0.4x	0.7x	1.3x
Capitalization / Revenue	2.26x	1.82x	3.09x	1.89x	1.14x	1.53x	1.4x	1.27x
EV / Revenue	2x	1.88x	3.06x	1.78x	0.99x	1.47x	1.28x	1.12x
EV / EBITDA	11.1x	11.3x	16.8x	11.5x	7.93x	10.6x	8.77x	7.64x
EV / EBIT	14.5x	15.1x	21.1x	15x	11.4x	14.3x	11.3x	9.66x
EV / FCF	15.9x	23.2x	34.1x	19.1x	10.5x	30.1x	17.2x	14.2x
FCF Yield	6.28%	4.3%	2.93%	5.23%	9.55%	3.32%	5.81%	7.07%
Dividend per Share ²	24	26	30	26	16	32.21	37.44	42.19
Rate of return	2.58%	2.62%	1.5%	2.06%	2.13%	2.75%	3.19%	3.6%
EPS ²	47.54	46.71	61.71	55.51	38.54	57.1	70.89	78.78
Distribution rate	50.5%	55.7%	48.6%	46.8%	41.5%	56.4%	52.8%	53.6%
Net sales ¹	45,344	60,159	71,472	73,604	72,682	84,930	92,448	102,205
EBITDA ¹	8,178	10,031	13,028	11,433	9,104	11,709	13,495	14,979
EBIT ¹	6,256	7,465	10,361	8,761	6,322	8,714	10,443	11,856
Net income ¹	5,223	5,144	6,828	6,157	4,279	6,258	7,654	8,461
Net Debt ¹	-11,777	3,266	-2,717	-7,901	-10,752	-5,153	-11,282	-15,134
Reference price ²	929.15	992.50	1,993.60	1,264.00	752.80	1,173.15	1,173.15	1,173.15
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

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.($)
IBM	23.13x	3.77x	13.16x	2.87%	222B
ACCENTURE PLC	14.09x	1.55x	8.16x	3.41%	116B
SNOWFLAKE INC.	-114.74x	18.24x	105.52x	-.--%	114B
TATA CONSULTANCY SERVICES LTD.	15.17x	2.77x	10.47x	5.42%	88.66B
RELX PLC	20.92x	5.47x	13.43x	2.72%	63.28B
INFOSYS LIMITED	14.99x	2.19x	9.28x	5.2%	48.47B
FUJITSU LIMITED	22.03x	1.81x	11.13x	1.37%	42.34B
NEC CORPORATION	21.31x	1.62x	10.27x	0.87%	40.69B
HCL TECHNOLOGIES LIMITED	18.17x	2.3x	11.01x	4.81%	37.26B
Average	3.90x	4.41x	21.38x	2.96%	85.82B
Weighted average by Cap.	-0.52x	5.20x	25.11x	2.86%