Company Valuation: Esaar (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 42.93 98.12 85.45 144.7 222.6 162.5
Change - 128.57% -12.92% 69.38% 53.81% -27%
Enterprise Value (EV) 1 328.5 888.2 1,141 560.8 762.6 444.8
Change - 170.4% 28.46% -50.85% 35.98% -41.67%
P/E 2.78x 0.47x 1.91x -29.5x -9.9x 1.46x
PBR 0.22x 0.23x 0.19x 0.44x 0.95x 0.41x
PEG - 0x -0x 0x -0x -0x
Capitalization / Revenue 0.19x 1.08x 0.44x 0.86x 1.18x 0.39x
EV / Revenue 1.45x 9.74x 5.93x 3.33x 4.04x 1.08x
EV / EBITDA 7.26x 3.7x 8.69x 5.28x 19x 1.54x
EV / EBIT 7.26x 3.7x 8.71x 5.37x 20x 1.55x
EV / FCF -2.15x -2.32x -3.17x 0.73x -18.9x 2.66x
FCF Yield -46.5% -43.1% -31.5% 138% -5.29% 37.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.7564 10.26 2.19 -0.24 -1.1 5.448
Distribution rate - - - - - -
Net sales 1 226.9 91.18 192.4 168.5 188.9 412.9
EBITDA 1 45.25 239.9 131.3 106.3 40.22 289.2
EBIT 1 45.25 239.8 131 104.3 38.21 287.2
Net income 1 15.46 209.7 44.77 -4.828 -22.44 111.4
Net Debt 1 285.5 790.1 1,056 416.1 540 282.3
Reference price 2 2.10 4.80 4.18 7.08 10.89 7.95
Nbr of stocks (in thousands) 20,443 20,443 20,443 20,443 20,443 20,443
Announcement Date 9/4/21 9/22/22 9/4/23 7/12/24 9/23/25 9/7/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.44M
15.61x7.05x - 2.12% 318B
13.36x10.29x - 2.02% 285B
11.79x - - 1.91% 221B
16.92x6.76x11.25x1.21% 182B
9.8x1.47x - 3.78% 59.13B
17.23x5.85x - 3.4% 33.54B
10.44x7.69x - 3.96% 29.44B
16.97x - - 0.37% 25.83B
8.07x6.23x - 3.75% 23.43B
Average 13.35x 6.48x 11.25x 2.5% 117.78B
Weighted average by Cap. 14.06x 7.59x 11.25x 2.08%

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. 531502 Stock
  4. Valuation Esaar (India) Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!