Company Valuation: Dev Information Technology Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 364.4 618.3 1,455 2,072 2,271 2,507
Change - 69.7% 135.27% 42.47% 9.58% 10.38%
Enterprise Value (EV) 1 409 617.2 1,463 2,120 2,383 2,687
Change - 50.93% 136.97% 44.97% 12.37% 12.79%
P/E 9.85x 75.7x 1,086x 23.2x 24.2x 16.9x
PBR 1.09x 1.82x 4.44x 4.99x 4.1x 3.65x
PEG - -1x -13x 0x 7.11x 0.3x
Capitalization / Revenue 0.53x 0.73x 1.46x 1.67x 1.39x 1.47x
EV / Revenue 0.6x 0.73x 1.47x 1.71x 1.46x 1.57x
EV / EBITDA 8.69x 16.7x 27.5x 31.8x 17.8x 29.2x
EV / EBIT 14.3x 31.9x 38.8x 37x 19.3x 35.7x
EV / FCF -17.8x 10.2x 43.8x -41.7x -31.3x -33x
FCF Yield -5.62% 9.78% 2.28% -2.4% -3.2% -3.03%
Dividend per Share 2 0.05 0.05 0.1 0.1 0.1 0.2
Rate of return 0.76% 0.45% 0.38% 0.27% 0.25% 0.45%
EPS 2 0.67 0.148 0.0243 1.617 1.672 2.64
Distribution rate 7.46% 33.8% 412% 6.18% 5.98% 7.58%
Net sales 1 685.4 846.4 998.2 1,242 1,636 1,707
EBITDA 1 47.06 36.94 53.16 66.59 133.5 92.13
EBIT 1 28.51 19.35 37.66 57.31 123.7 75.33
Net income 1 37 8.172 1.34 89.74 92.88 148.7
Net Debt 1 44.61 -1.064 7.997 47.97 111.8 180.8
Reference price 2 6.60 11.20 26.35 37.48 40.40 44.50
Nbr of stocks (in thousands) 55,205 55,205 55,205 55,296 56,212 56,335
Announcement Date 12/8/20 8/4/21 9/6/22 9/7/23 9/6/24 9/6/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.6M
21.62x3.42x11.96x3.28% 193B
-93.8x14.83x85.85x-.--% 92.82B
10.37x1.14x5.99x4.63% 85.73B
14.32x2.61x9.85x5.74% 82.8B
19.22x5.04x12.44x2.94% 57.35B
13.67x1.99x8.34x5.7% 44.15B
20.09x1.49x9.43x0.98% 35.39B
18.92x1.52x9.58x1.57% 35.21B
16.85x2.17x10.09x5.13% 34.7B
Average 4.58x 3.80x 18.17x 3.33% 66.16B
Weighted average by Cap. 1.84x 4.40x 20.73x 3.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. DEVIT Stock
  4. Valuation Dev Information Technology Limited