Valuation Gautam Exim Limited

Stocks

Market Closed - Bombay S.E. 06:02:32 2026-10-26 EDT			5-day change	1st Jan Change
19.56 ^INR	-9.99%		-2.20%	-46.76%

10-01	Gautam Exim Limited Approves Re-Designation of Mr. Parmeshwar Ojha from Whole-Time Director to Non-Executive Director, Effective from August 12, 2026	CI
08-12	Gautam Exim Limited Announces Change in Designation of Parmeshwar Ojha from Whole-Time Director to Non-Executive Director, Effective August 12, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	68.71	112.5	240.2	206.1	318.9	1,014
Change	-	63.68%	113.56%	-14.18%	54.71%	217.87%
Enterprise Value (EV) ¹	255.3	242.3	338.5	293.9	322	1,014
Change	-	-5.08%	39.71%	-13.17%	9.55%	214.89%
P/E	10.4x	11.2x	64.4x	139x	240x	457x
PBR	0.59x	0.89x	1.85x	1.57x	2.4x	7.49x
PEG	-	0.2x	-1x	-2.3x	-23.2x	6.8x
Capitalization / Revenue	0.03x	0.03x	0.09x	0.12x	0.9x	3.52x
EV / Revenue	0.1x	0.06x	0.12x	0.18x	0.91x	3.52x
EV / EBITDA	29.6x	16.3x	773x	170x	5,279x	134x
EV / EBIT	32.6x	17x	-2,604x	247x	-677x	134x
EV / FCF	11.1x	4.52x	14.4x	45.5x	4x	192x
FCF Yield	9%	22.1%	6.95%	2.2%	25%	0.52%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.2675	0.4063	0.1513	0.06	0.0538	0.09
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,477	3,776	2,796	1,676	353.1	288.1
EBITDA ¹	8.617	14.82	0.438	1.726	0.061	7.586
EBIT ¹	7.824	14.26	-0.13	1.189	-0.476	7.548
Net income ¹	6.587	10.01	3.713	1.494	1.332	2.217
Net Debt ¹	186.6	129.8	98.34	87.81	3.132	0.3548
Reference price ²	2.79	4.56	9.74	8.36	12.94	41.12
Nbr of stocks (in thousands)	24,648	24,648	24,648	24,648	24,648	24,648
Announcement Date	7/20/21	8/8/22	8/24/23	8/29/24	7/21/25	5/28/26

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GAUTAM EXIM LIMITED	-	-	-	-	5.64M
WASTE MANAGEMENT, INC.	29.9x	4.48x	14.42x	1.56%	95.68B
REPUBLIC SERVICES, INC.	33.17x	5.04x	15.74x	1.06%	73.63B
WASTE CONNECTIONS, INC.	40.01x	5.53x	16.67x	0.76%	46.68B
VERALTO CORPORATION	25.41x	4.48x	17.56x	0.5%	25.43B
GFL ENVIRONMENTAL INC.	-78.05x	4.82x	15.66x	0.13%	19.87B
CLEAN HARBORS, INC.	31.74x	2.9x	13.54x	-.--%	16.83B
DONALDSON COMPANY, INC.	19.68x	2.6x	13x	1.52%	9.83B
TETRA TECH, INC.	22.79x	-	-	0.62%	9.47B
CASELLA WASTE SYSTEMS, INC.	1915.05x	3.57x	15.64x	-.--%	6.21B
Average	226.63x	4.18x	15.28x	0.68%	30.36B
Weighted average by Cap.	62.92x	4.64x	15.39x	0.98%