Company Valuation: Elin Electronics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025
Market Cap 1 5,986 6,617 5,897
Change - 10.54% -10.88%
Enterprise Value (EV) 1 6,228 5,807 5,155
Change - -6.76% -11.23%
P/E 19.2x 46x 19.4x
PBR 1.21x 1.32x 1.1x
PEG -0.6x -0.9x 0x
Capitalization / Revenue 0.56x 0.64x 0.5x
EV / Revenue 0.58x 0.56x 0.44x
EV / EBITDA 9.63x 14.1x 9.91x
EV / EBIT 13.1x 29.3x 18.6x
EV / FCF -8.96x 315x 1,888x
FCF Yield -11.2% 0.32% 0.05%
Dividend per Share 2 1 - -
Rate of return 0.83% - -
EPS 2 6.288 2.895 6.11
Distribution rate 15.9% - -
Net sales 1 10,754 10,417 11,802
EBITDA 1 647 411.9 520
EBIT 1 475.5 198.1 277.5
Net income 1 268 138.7 293.2
Net Debt 1 241.2 -810.4 -742.2
Reference price 2 120.55 133.25 118.75
Nbr of stocks (in thousands) 49,659 49,659 49,659
Announcement Date 9/6/23 9/5/24 8/6/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 52.28M
18.87x2.5x11.23x2.71% 273B
26.06x3.06x16.68x2.01% 251B
31.33x4.02x18.54x1.56% 195B
37.8x5.52x23.56x1.02% 163B
42.6x5.72x25.49x1% 143B
43.36x7.13x28.73x0.1% 101B
91.2x11.63x64.73x0.35% 98.55B
32.18x5.2x18.06x1.4% 87.72B
30.48x5.37x19.99x1.28% 55.01B
Average 39.32x 5.57x 25.22x 1.27% 136.7B
Weighted average by Cap. 35.04x 4.80x 22.17x 1.53%

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. ELIN Stock
  4. Valuation Elin Electronics Limited