Company Valuation: Forbes & Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 21,957 5,225 7,445 5,503 3,715 4,030
Change - -76.2% 42.47% -26.08% -32.48% 8.46%
Enterprise Value (EV) 1 28,630 7,975 7,455 4,917 3,216 3,546
Change - -72.15% -6.52% -34.05% -34.58% 10.26%
P/E -28.3x 0.12x 3.88x -123x 3.03x 30x
PBR -15.6x 6.33x 4.57x 7.01x 1.69x 2.02x
PEG - -0x -0x 1x -0x -0.3x
Capitalization / Revenue 0.77x 1.02x 1.68x 4.37x 1.86x 5.29x
EV / Revenue 1x 1.55x 1.69x 3.91x 1.61x 4.66x
EV / EBITDA 18.8x 13.3x -23.6x 62.6x 11.7x 36.9x
EV / EBIT 29.9x 99.6x -16.1x 171x 12.2x 46.6x
EV / FCF 15.3x -2.06x 10.8x 5.45x -4.87x -47.7x
FCF Yield 6.52% -48.5% 9.22% 18.4% -20.6% -2.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -61 3,319 150.8 -3.501 96.42 10.53
Distribution rate - - - - - -
Net sales 1 28,568 5,147 4,420 1,259 1,992 761.4
EBITDA 1 1,521 598.6 -315.4 78.48 274.6 96.09
EBIT 1 957 80.09 -464 28.71 263 76.18
Net income 1 -776.7 42,258 1,920 -44.58 1,228 134.1
Net Debt 1 6,672 2,749 10.25 -586.2 -499 -483.4
Reference price 2 1,724.55 410.40 584.70 432.20 291.80 316.50
Nbr of stocks (in thousands) 12,732 12,732 12,732 12,732 12,732 12,732
Announcement Date 8/24/21 9/7/22 7/19/23 8/7/24 6/4/25 7/3/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 35.44M
14.21x1.27x10.74x5.09% 97.21B
9.98x0.52x5.24x5.56% 27.79B
30.24x3.34x18.38x1.06% 25.89B
50.32x3.9x34.25x0.66% 12.04B
16.54x1.29x7.65x2.56% 7.13B
15.39x1.32x12.24x5.52% 4.82B
16.77x0.66x5.72x4.81% 3.77B
30.88x2.39x14.84x1.29% 3.4B
13.73x0.64x4.73x2.97% 3.1B
Average 22.01x 1.70x 12.64x 3.28% 18.52B
Weighted average by Cap. 18.64x 1.62x 12.30x 4.11%

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. FORBESCO6 Stock
  4. Valuation Forbes & Company Limited