Company Valuation: DCM Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 455.7 1,549 1,311 1,339 1,812 1,044
Change - 239.96% -15.38% 2.14% 35.3% -42.4%
Enterprise Value (EV) 1 689.1 1,707 1,237 1,278 1,729 911
Change - 147.66% -27.53% 3.36% 35.24% -47.3%
P/E -2.55x 5.14x 56.2x 25.7x 8.27x 36x
PBR -2.39x 13x 8.77x 6.45x 4.22x 2.24x
PEG - -0x -0.6x 0x 0x -0.4x
Capitalization / Revenue 0.96x 2.22x 1.89x 1.89x 2.62x 1.45x
EV / Revenue 1.45x 2.45x 1.78x 1.8x 2.5x 1.27x
EV / EBITDA -20.2x 52.2x 189x 34.2x 70.8x 139x
EV / EBIT -5.75x -38.6x -21.1x -309x -151x -37.8x
EV / FCF -5.29x -7.4x 6.28x -25x -54.6x 42.2x
FCF Yield -18.9% -13.5% 15.9% -4% -1.83% 2.37%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -9.552 16.15 1.249 2.787 11.73 1.55
Distribution rate - - - - - -
Net sales 1 474 697.7 694.5 708.5 690.4 717.8
EBITDA 1 -34.19 32.7 6.554 37.35 24.42 6.549
EBIT 1 -119.8 -44.2 -58.5 -4.139 -11.43 -24.09
Net income 1 -178.4 301.7 23.33 52.05 219.2 28.97
Net Debt 1 233.4 157.3 -74.21 -60.72 -83.03 -132.7
Reference price 2 24.40 82.95 70.19 71.69 97.00 55.87
Nbr of stocks (in thousands) 18,678 18,678 18,678 18,678 18,678 18,680
Announcement Date 9/3/21 9/6/22 9/4/23 9/4/24 9/4/25 9/2/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.39x1.87x10.32x0.54% 33.61B
12.61x0.47x4.7x4.5% 19.12B
20.32x1.96x10.17x0.22% 12.29B
9.28x0.67x4.38x4.44% 11.41B
10.16x - - - 10.31B
56.9x5x28.33x0.47% 9.93B
11.73x0.84x6.02x4.18% 9.83B
88.51x1.55x16.66x0.63% 9.31B
Average 28.86x 1.77x 11.51x 2.14% 14.48B
Weighted average by Cap. 25.26x 1.67x 10.49x 1.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!